| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
CO Grand total (0 to V) | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
CU Other investments | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 051 000.00 | | | 4 051 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189 321.00 | | | -189 321.00 |
DL TOTAL (I) | 3 861 679.00 | | | 3 861 679.00 |
DU Loans and Debts from Credit Institutions (3) | 2 500 000.00 | | | 2 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 495.00 | | | 132 495.00 |
DX Trade payables and related accounts | 5 826.00 | | | 5 826.00 |
EC TOTAL (IV) | 2 638 321.00 | | | 2 638 321.00 |
EE Grand total (I to V) | 6 500 000.00 | | | 6 500 000.00 |
EI Including equity loans | 132 495.00 | | | 132 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 43 448.00 | |
GF Total Operating Expenses (II) | | | 43 448.00 | |
GG - OPERATING RESULT (I - II) | | | -43 448.00 | |
GR Interest and similar expenses | | | 145 833.00 | |
GU Total financial expenses (VI) | | | 145 833.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -145 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -189 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 40.00 | | | 40.00 |
HH Total exceptional expenses (VIII) | 40.00 | | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40.00 | | | -40.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 321.00 | | | 189 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189 321.00 | | | -189 321.00 |
| |
| 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 | | | 6 500 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 500 000.00 | |
I4 DECREASES Grand Total | | | 6 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 500 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 32 495.00 | 32 495.00 | | 32 495.00 |
8B Suppliers and Related Accounts | 5 826.00 | 5 826.00 | | 5 826.00 |
VH Loans with a maturity of more than one year at origin | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VJ Loans taken out during the year | 2 500 000.00 | | | 2 500 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 638 321.00 | 138 321.00 | 2 500 000.00 | 2 638 321.00 |
