| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 80 759.00 | | 80 759.00 | 80 759.00 |
BJ TOTAL (I) | 80 759.00 | | 80 759.00 | 80 759.00 |
CF Cash and cash equivalents | 2 304.00 | | 2 304.00 | 2 304.00 |
CJ TOTAL (II) | 2 304.00 | | 2 304.00 | 2 304.00 |
CO Grand total (0 to V) | 83 063.00 | | 83 063.00 | 83 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 350.00 | | | -5 350.00 |
DL TOTAL (I) | -3 850.00 | | | -3 850.00 |
DU Loans and Debts from Credit Institutions (3) | 77 740.00 | | | 77 740.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 173.00 | | | 8 173.00 |
EA Other liabilities | 1 000.00 | | | 1 000.00 |
EC TOTAL (IV) | 86 913.00 | | | 86 913.00 |
EE Grand total (I to V) | 83 063.00 | | | 83 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 354.00 | |
GF Total Operating Expenses (II) | | | 4 354.00 | |
GG - OPERATING RESULT (I - II) | | | -4 354.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 997.00 | |
GU Total financial expenses (VI) | | | 997.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 352.00 | | | 5 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 350.00 | | | -5 350.00 |
| |
| 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 | | | 80 759.00 | |
I4 DECREASES Grand Total | | | 80 759.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 759.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 80 759.00 | |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 77 740.00 | | 77 740.00 | 77 740.00 |
VI Group and Associates | 8 173.00 | 8 173.00 | | 8 173.00 |
VJ Loans taken out during the year | 77 740.00 | | | 77 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 913.00 | 9 173.00 | 77 740.00 | 86 913.00 |
