| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 201 500.00 | | 201 500.00 | 201 500.00 |
CF Cash and cash equivalents | 1 529.00 | | 1 529.00 | 1 529.00 |
CJ TOTAL (II) | 1 529.00 | | 1 529.00 | 1 529.00 |
CO Grand total (0 to V) | 203 029.00 | | 203 029.00 | 203 029.00 |
CU Other investments | 201 500.00 | | 201 500.00 | 201 500.00 |
| |
| 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 | -18 917.00 | | | -18 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 259.00 | -18 917.00 | | 5 259.00 |
DL TOTAL (I) | -3 659.00 | -8 917.00 | | -3 659.00 |
DU Loans and Debts from Credit Institutions (3) | 152.00 | 20.00 | | 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 149.00 | 46 987.00 | | 203 149.00 |
DX Trade payables and related accounts | 3 386.00 | 1 422.00 | | 3 386.00 |
EA Other liabilities | | 691 988.00 | | |
EC TOTAL (IV) | 206 687.00 | 740 417.00 | | 206 687.00 |
EE Grand total (I to V) | 203 029.00 | 731 500.00 | | 203 029.00 |
EG Accrued income and payables due within one year | 98 589.00 | 224 500.00 | | 98 589.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 20.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 070.00 | |
GF Total Operating Expenses (II) | | | 2 070.00 | |
GG - OPERATING RESULT (I - II) | | | -2 070.00 | |
GR Interest and similar expenses | | | 1 388.00 | |
GU Total financial expenses (VI) | | | 1 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 717.00 | | | 8 717.00 |
HD Total exceptional income (VII) | 8 717.00 | | | 8 717.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 717.00 | | | 8 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 717.00 | | | 8 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 458.00 | 18 917.00 | | 3 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 259.00 | -18 917.00 | | 5 259.00 |
| |
| 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 | 731 500.00 | | | 731 500.00 |
I3 DECREASES Total Financial Fixed Assets | | 530 000.00 | 201 500.00 | |
I4 DECREASES Grand Total | | 530 000.00 | 201 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 731 500.00 | | | 731 500.00 |
| |
| 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 | 203 049.00 | 94 951.00 | 108 098.00 | 203 049.00 |
8B Suppliers and Related Accounts | 3 386.00 | 3 386.00 | | 3 386.00 |
VH Loans with a maturity of more than one year at origin | 152.00 | 152.00 | | 152.00 |
VI Group and Associates | 100.00 | 100.00 | | 100.00 |
VJ Loans taken out during the year | 152 575.00 | | | 152 575.00 |
VK Loans repaid during the year | 17 613.00 | | | 17 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 687.00 | 98 589.00 | 108 098.00 | 206 687.00 |
