| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 044 640.00 | | 1 044 640.00 | 1 044 640.00 |
BZ Other receivables | 25 761.00 | | 25 761.00 | 25 761.00 |
CF Cash and cash equivalents | 59 038.00 | | 59 038.00 | 59 038.00 |
CJ TOTAL (II) | 84 799.00 | | 84 799.00 | 84 799.00 |
CO Grand total (0 to V) | 1 129 439.00 | | 1 129 439.00 | 1 129 439.00 |
CS Evaluated investments - equity method | 1 044 640.00 | | 1 044 640.00 | 1 044 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 525.00 | | | -48 525.00 |
DL TOTAL (I) | 51 475.00 | | | 51 475.00 |
DU Loans and Debts from Credit Institutions (3) | 1 075 291.00 | | | 1 075 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 508.00 | | | 2 508.00 |
DX Trade payables and related accounts | 165.00 | | | 165.00 |
EC TOTAL (IV) | 1 077 964.00 | | | 1 077 964.00 |
EE Grand total (I to V) | 1 129 439.00 | | | 1 129 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 297.00 | |
FX Taxes, duties, and similar payments | | | 30 901.00 | |
GF Total Operating Expenses (II) | | | 43 198.00 | |
GG - OPERATING RESULT (I - II) | | | -43 198.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GR Interest and similar expenses | | | 5 381.00 | |
GU Total financial expenses (VI) | | | 5 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54.00 | | | 54.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 579.00 | | | 48 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 525.00 | | | -48 525.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 1 044 640.00 | |
I3 DECREASES Total Financial Fixed Assets | 4.00 | | 1 044 640.00 | 4.00 |
I4 DECREASES Grand Total | | | 1 044 640.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 044 640.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 165.00 | 165.00 | | 165.00 |
VC Group and associates | 25 761.00 | 25 761.00 | | 25 761.00 |
VH Loans with a maturity of more than one year at origin | 1 075 291.00 | 92 032.00 | 351 323.00 | 1 075 291.00 |
VI Group and Associates | 2 508.00 | 2 508.00 | | 2 508.00 |
VJ Loans taken out during the year | 1 070 000.00 | | | 1 070 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 761.00 | 25 761.00 | | 25 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 077 964.00 | 94 705.00 | 351 323.00 | 1 077 964.00 |
