| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 450 050.00 | | 450 050.00 | 450 050.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 677.00 | | 677.00 | 677.00 |
CJ TOTAL (II) | 677.00 | | 677.00 | 677.00 |
CO Grand total (0 to V) | 450 727.00 | | 450 727.00 | 450 727.00 |
CU Other investments | 450 000.00 | | 450 000.00 | 450 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -515.00 | | | -515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 919.00 | -515.00 | | -13 919.00 |
DL TOTAL (I) | -13 434.00 | 485.00 | | -13 434.00 |
DU Loans and Debts from Credit Institutions (3) | 408 255.00 | 451 500.00 | | 408 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 888.00 | | | 54 888.00 |
DX Trade payables and related accounts | 1 018.00 | | | 1 018.00 |
EC TOTAL (IV) | 464 161.00 | 451 500.00 | | 464 161.00 |
EE Grand total (I to V) | 450 727.00 | 451 985.00 | | 450 727.00 |
EG Accrued income and payables due within one year | 99 564.00 | 43 245.00 | | 99 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 632.00 | |
GF Total Operating Expenses (II) | | | 6 632.00 | |
GG - OPERATING RESULT (I - II) | | | -6 632.00 | |
GR Interest and similar expenses | | | 7 287.00 | |
GU Total financial expenses (VI) | | | 7 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 919.00 | 515.00 | | 13 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 919.00 | -515.00 | | -13 919.00 |
| |
| 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 | | | 450 050.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 450 050.00 | |
I4 DECREASES Grand Total | | | 450 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 450 050.00 | |
| |
| 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 | 1 018.00 | 1 018.00 | | 1 018.00 |
VH Loans with a maturity of more than one year at origin | 408 255.00 | 43 658.00 | 178 837.00 | 408 255.00 |
VI Group and Associates | 54 888.00 | 54 888.00 | | 54 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 464 161.00 | 99 564.00 | 178 837.00 | 464 161.00 |
