| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 568 100.00 | | 568 100.00 | 568 100.00 |
CF Cash and cash equivalents | 8 914.00 | | 8 914.00 | 8 914.00 |
CJ TOTAL (II) | 8 914.00 | | 8 914.00 | 8 914.00 |
CO Grand total (0 to V) | 577 014.00 | | 577 014.00 | 577 014.00 |
CU Other investments | 568 100.00 | | 568 100.00 | 568 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 131 000.00 | 131 000.00 | | 131 000.00 |
DH Retained earnings | -34 063.00 | -4 883.00 | | -34 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 843.00 | -29 180.00 | | -16 843.00 |
DL TOTAL (I) | 80 094.00 | 96 937.00 | | 80 094.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 204.00 | | 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 491 571.00 | 481 791.00 | | 491 571.00 |
DX Trade payables and related accounts | 5 064.00 | 6 264.00 | | 5 064.00 |
EA Other liabilities | 75.00 | | | 75.00 |
EC TOTAL (IV) | 496 920.00 | 488 259.00 | | 496 920.00 |
EE Grand total (I to V) | 577 014.00 | 585 196.00 | | 577 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 987.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 7 062.00 | |
GG - OPERATING RESULT (I - II) | | | -7 062.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 9 780.00 | |
GU Total financial expenses (VI) | | | 9 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 2 035.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 843.00 | 31 215.00 | | 16 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 843.00 | -29 180.00 | | -16 843.00 |
| |
| 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 | 568 100.00 | | | 568 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 568 100.00 | |
I4 DECREASES Grand Total | | | 568 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 568 100.00 | | | 568 100.00 |
| |
| 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 | 5 064.00 | 5 064.00 | | 5 064.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75.00 | 75.00 | | 75.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VI Group and Associates | 491 571.00 | 491 571.00 | | 491 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 496 920.00 | 496 920.00 | | 496 920.00 |
