| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 105 000.00 | | 105 000.00 | 105 000.00 |
CF Cash and cash equivalents | 47.00 | | 47.00 | 47.00 |
CJ TOTAL (II) | 47.00 | | 47.00 | 47.00 |
CO Grand total (0 to V) | 105 047.00 | | 105 047.00 | 105 047.00 |
CS Evaluated investments - equity method | 105 000.00 | | 105 000.00 | 105 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -24 406.00 | -21 485.00 | | -24 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 421.00 | -2 921.00 | | -1 421.00 |
DL TOTAL (I) | -25 327.00 | -23 906.00 | | -25 327.00 |
DU Loans and Debts from Credit Institutions (3) | 16 057.00 | 31 814.00 | | 16 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 836.00 | 94 573.00 | | 111 836.00 |
DX Trade payables and related accounts | 1 332.00 | 636.00 | | 1 332.00 |
DY Tax and social security liabilities | 973.00 | 2 066.00 | | 973.00 |
EA Other liabilities | 176.00 | 176.00 | | 176.00 |
EC TOTAL (IV) | 130 374.00 | 129 265.00 | | 130 374.00 |
EE Grand total (I to V) | 105 047.00 | 105 359.00 | | 105 047.00 |
EG Accrued income and payables due within one year | 18 537.00 | | | 18 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 764.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | -30.00 | |
GF Total Operating Expenses (II) | | | 734.00 | |
GG - OPERATING RESULT (I - II) | | | -734.00 | |
GR Interest and similar expenses | | | 687.00 | |
GU Total financial expenses (VI) | | | 687.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 421.00 | 2 921.00 | | 1 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 421.00 | -2 921.00 | | -1 421.00 |
| |
| 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 | 105 000.00 | | | 105 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105 000.00 | |
I4 DECREASES Grand Total | | | 105 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 105 000.00 | | | 105 000.00 |
| |
| 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 | 1 332.00 | 1 332.00 | | 1 332.00 |
8D Social Security and Other Social Organizations | 973.00 | 973.00 | | 973.00 |
8K Other liabilities (including liabilities related to repo transactions) | 176.00 | 176.00 | | 176.00 |
VG Loans with a maturity of up to one year at origin | 192.00 | 192.00 | | 192.00 |
VH Loans with a maturity of more than one year at origin | 15 865.00 | 15 865.00 | | 15 865.00 |
VI Group and Associates | 111 836.00 | | 111 836.00 | 111 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 374.00 | 18 537.00 | 111 836.00 | 130 374.00 |
