| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 6 400.00 | | 6 400.00 | 6 400.00 |
BD Other fixed assets | 150 692.00 | 129.00 | 150 563.00 | 150 692.00 |
BJ TOTAL (I) | 150 692.00 | 129.00 | 150 563.00 | 150 692.00 |
CF Cash and cash equivalents | 2 567.00 | | 2 567.00 | 2 567.00 |
CJ TOTAL (II) | 2 567.00 | | 2 567.00 | 2 567.00 |
CO Grand total (0 to V) | 159 659.00 | 129.00 | 159 530.00 | 159 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 570.00 | -1 748.00 | | 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 198.00 | 2 319.00 | | -8 198.00 |
DL TOTAL (I) | 2 373.00 | 10 570.00 | | 2 373.00 |
DU Loans and Debts from Credit Institutions (3) | 136 108.00 | 145 395.00 | | 136 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 049.00 | 2 950.00 | | 21 049.00 |
EC TOTAL (IV) | 157 157.00 | 148 346.00 | | 157 157.00 |
EE Grand total (I to V) | 159 530.00 | 158 916.00 | | 159 530.00 |
EG Accrued income and payables due within one year | 30 157.00 | 12 239.00 | | 30 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 205.00 | |
GF Total Operating Expenses (II) | | | 205.00 | |
GG - OPERATING RESULT (I - II) | | | -205.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 489.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 6 515.00 | |
GQ Financial allocations to depreciation and provisions | | | 129.00 | |
GR Interest and similar expenses | | | 14 379.00 | |
GU Total financial expenses (VI) | | | 14 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 515.00 | 4 426.00 | | 6 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 713.00 | 2 107.00 | | 14 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 198.00 | 2 319.00 | | -8 198.00 |
| |
| 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 | 150 516.00 | | | 150 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 692.00 | |
I4 DECREASES Grand Total | | | 150 692.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 516.00 | | | 150 516.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 21 049.00 | 21 049.00 | | 21 049.00 |
VH Loans with a maturity of more than one year at origin | 136 108.00 | 9 108.00 | 38 921.00 | 136 108.00 |
VK Loans repaid during the year | 9 287.00 | | | 9 287.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 157.00 | 30 157.00 | 38 921.00 | 157 157.00 |
