| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 509 958.00 | | 509 958.00 | 509 958.00 |
BZ Other receivables | 4 164.00 | | 4 164.00 | 4 164.00 |
CF Cash and cash equivalents | 2 983.00 | | 2 983.00 | 2 983.00 |
CJ TOTAL (II) | 7 147.00 | | 7 147.00 | 7 147.00 |
CO Grand total (0 to V) | 517 105.00 | | 517 105.00 | 517 105.00 |
CU Other investments | 504 958.00 | | 504 958.00 | 504 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -33 570.00 | | | -33 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 115.00 | | | -13 115.00 |
DL TOTAL (I) | -36 685.00 | | | -36 685.00 |
DU Loans and Debts from Credit Institutions (3) | 451 943.00 | | | 451 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 424.00 | | | 100 424.00 |
DX Trade payables and related accounts | 1 422.00 | | | 1 422.00 |
EC TOTAL (IV) | 553 790.00 | | | 553 790.00 |
EE Grand total (I to V) | 517 105.00 | | | 517 105.00 |
EG Accrued income and payables due within one year | 225 242.00 | | | 225 242.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 216.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 3 367.00 | |
GG - OPERATING RESULT (I - II) | | | -3 367.00 | |
GR Interest and similar expenses | | | 9 740.00 | |
GU Total financial expenses (VI) | | | 9 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 115.00 | | | 13 115.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 115.00 | | | -13 115.00 |
| |
| 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 | 509 958.00 | | | 509 958.00 |
I3 DECREASES Total Financial Fixed Assets | | | 509 958.00 | |
I4 DECREASES Grand Total | | | 509 958.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 509 958.00 | | | 509 958.00 |
| |
| 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 | 1 422.00 | 1 422.00 | | 1 422.00 |
UT Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
VC Group and associates | 4 164.00 | 4 164.00 | | 4 164.00 |
VG Loans with a maturity of up to one year at origin | 48 018.00 | 48 018.00 | | 48 018.00 |
VH Loans with a maturity of more than one year at origin | 403 925.00 | 75 378.00 | 277 976.00 | 403 925.00 |
VI Group and Associates | 100 424.00 | 100 424.00 | | 100 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 164.00 | 4 164.00 | 5 000.00 | 9 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 553 790.00 | 225 242.00 | 277 976.00 | 553 790.00 |
