| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 455 095.00 | | 455 095.00 | 455 095.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 450.00 | | 2 450.00 | 2 450.00 |
CJ TOTAL (II) | 2 456.00 | | 2 456.00 | 2 456.00 |
CO Grand total (0 to V) | 457 546.00 | | 457 546.00 | 457 546.00 |
CU Other investments | 455 095.00 | | 455 095.00 | 455 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 890.00 | 19 890.00 | | 19 890.00 |
DD Legal reserve (1) | 1 989.00 | 1 989.00 | | 1 989.00 |
DG Other reserves | 299 719.00 | 293 405.00 | | 299 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 531.00 | 6 314.00 | | -5 531.00 |
DL TOTAL (I) | 316 067.00 | 321 598.00 | | 316 067.00 |
DU Loans and Debts from Credit Institutions (3) | 138 695.00 | 164 932.00 | | 138 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115.00 | 115.00 | | 115.00 |
DX Trade payables and related accounts | 2 668.00 | 1 838.00 | | 2 668.00 |
EC TOTAL (IV) | 141 478.00 | 166 885.00 | | 141 478.00 |
EE Grand total (I to V) | 457 546.00 | 488 483.00 | | 457 546.00 |
EG Accrued income and payables due within one year | 31 254.00 | 30 332.00 | | 31 254.00 |
EI Including equity loans | 115.00 | | | 115.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 690.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 817.00 | |
GG - OPERATING RESULT (I - II) | | | -2 817.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 714.00 | |
GU Total financial expenses (VI) | | | 2 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 15 813.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 531.00 | 9 499.00 | | 5 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 531.00 | 6 314.00 | | -5 531.00 |
| |
| 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 | 455 095.00 | | | 455 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 095.00 | |
I4 DECREASES Grand Total | | | 455 095.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 095.00 | | | 455 095.00 |
| |
| 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 | 2 668.00 | 2 668.00 | | 2 668.00 |
VH Loans with a maturity of more than one year at origin | 138 695.00 | 28 471.00 | 110 225.00 | 138 695.00 |
VI Group and Associates | 115.00 | 115.00 | | 115.00 |
VK Loans repaid during the year | 25 833.00 | | | 25 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 475.00 | 31 254.00 | 110 225.00 | 141 475.00 |
