| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 130 365.00 | | 130 365.00 | 130 365.00 |
BZ Other receivables | 12 025.00 | | 12 025.00 | 12 025.00 |
CF Cash and cash equivalents | 21 547.00 | | 21 547.00 | 21 547.00 |
CJ TOTAL (II) | 33 573.00 | | 33 573.00 | 33 573.00 |
CO Grand total (0 to V) | 163 938.00 | | 163 938.00 | 163 938.00 |
CS Evaluated investments - equity method | 130 350.00 | | 130 350.00 | 130 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 944.00 | | | -7 944.00 |
DL TOTAL (I) | 12 055.00 | | | 12 055.00 |
DU Loans and Debts from Credit Institutions (3) | 130 226.00 | | | 130 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 228.00 | | | 20 228.00 |
DX Trade payables and related accounts | 1 428.00 | | | 1 428.00 |
EC TOTAL (IV) | 151 882.00 | | | 151 882.00 |
EE Grand total (I to V) | 163 938.00 | | | 163 938.00 |
EI Including equity loans | 20 228.00 | | | 20 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 568.00 | |
GF Total Operating Expenses (II) | | | 7 568.00 | |
GG - OPERATING RESULT (I - II) | | | -7 568.00 | |
GR Interest and similar expenses | | | 376.00 | |
GU Total financial expenses (VI) | | | 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 944.00 | | | 7 944.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 944.00 | | | -7 944.00 |
| |
| 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 | | | 130 365.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 130 365.00 | |
I4 DECREASES Grand Total | | | 130 365.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 130 365.00 | |
| |
| 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 | 1 428.00 | 1 428.00 | | 1 428.00 |
VC Group and associates | 12 025.00 | 12 025.00 | | 12 025.00 |
VH Loans with a maturity of more than one year at origin | 130 226.00 | 18 545.00 | 73 940.00 | 130 226.00 |
VI Group and Associates | 20 228.00 | 20 228.00 | | 20 228.00 |
VJ Loans taken out during the year | 129 850.00 | | | 129 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 025.00 | 12 025.00 | | 12 025.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 882.00 | 40 201.00 | 73 940.00 | 151 882.00 |
