| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 951 104.00 | | 951 104.00 | 951 104.00 |
BZ Other receivables | 9 053.00 | | 9 053.00 | 9 053.00 |
CF Cash and cash equivalents | 12 949.00 | | 12 949.00 | 12 949.00 |
CJ TOTAL (II) | 22 002.00 | | 22 002.00 | 22 002.00 |
CO Grand total (0 to V) | 973 106.00 | | 973 106.00 | 973 106.00 |
CU Other investments | 951 104.00 | | 951 104.00 | 951 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 285 344.00 | | | 285 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 101.00 | | | -24 101.00 |
DL TOTAL (I) | 261 243.00 | | | 261 243.00 |
DU Loans and Debts from Credit Institutions (3) | 696 887.00 | | | 696 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 016.00 | | | 5 016.00 |
DX Trade payables and related accounts | 9 960.00 | | | 9 960.00 |
EC TOTAL (IV) | 711 863.00 | | | 711 863.00 |
EE Grand total (I to V) | 973 106.00 | | | 973 106.00 |
EG Accrued income and payables due within one year | 62 291.00 | | | 62 291.00 |
EI Including equity loans | 5 016.00 | | | 5 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 927.00 | |
FX Taxes, duties, and similar payments | | | 951.00 | |
GF Total Operating Expenses (II) | | | 17 878.00 | |
GG - OPERATING RESULT (I - II) | | | -17 878.00 | |
GR Interest and similar expenses | | | 6 223.00 | |
GU Total financial expenses (VI) | | | 6 223.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 101.00 | | | 24 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 101.00 | | | -24 101.00 |
| |
| 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 | | | 951 104.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 951 104.00 | |
I4 DECREASES Grand Total | | | 951 104.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 951 104.00 | |
| |
| 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 | 9 960.00 | 9 960.00 | | 9 960.00 |
VB VAT | 1 973.00 | 1 973.00 | | 1 973.00 |
VH Loans with a maturity of more than one year at origin | 696 887.00 | 47 315.00 | 381 356.00 | 696 887.00 |
VI Group and Associates | 5 016.00 | 5 016.00 | | 5 016.00 |
VJ Loans taken out during the year | 696 000.00 | | | 696 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 080.00 | 7 080.00 | | 7 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 053.00 | 9 053.00 | | 9 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 711 863.00 | 62 291.00 | 381 356.00 | 711 863.00 |
