| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 803 365.00 | | 803 365.00 | 803 365.00 |
CF Cash and cash equivalents | 3 056.00 | | 3 056.00 | 3 056.00 |
CJ TOTAL (II) | 806 420.00 | | 806 420.00 | 806 420.00 |
CO Grand total (0 to V) | 806 920.00 | | 806 920.00 | 806 920.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -224.00 | | | -224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -157.00 | | | -157.00 |
DL TOTAL (I) | 1 619.00 | | | 1 619.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 407.00 | | | 5 407.00 |
DY Tax and social security liabilities | 3 829.00 | | | 3 829.00 |
EA Other liabilities | 795 968.00 | | | 795 968.00 |
EC TOTAL (IV) | 805 302.00 | | | 805 302.00 |
EE Grand total (I to V) | 806 920.00 | | | 806 920.00 |
EG Accrued income and payables due within one year | 805 302.00 | | | 805 302.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 98.00 | | | 98.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 867.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 1 942.00 | |
GG - OPERATING RESULT (I - II) | | | -1 942.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 021.00 | |
GP Total financial income (V) | | | 11 021.00 | |
GR Interest and similar expenses | | | 5 407.00 | |
GU Total financial expenses (VI) | | | 5 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 829.00 | | | 3 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 021.00 | | | 11 021.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 177.00 | | | 11 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -157.00 | | | -157.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 829.00 | 3 829.00 | | 3 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 795 968.00 | 795 968.00 | | 795 968.00 |
VB VAT | 162.00 | | | 162.00 |
VC Group and associates | 800 299.00 | | | 800 299.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VI Group and Associates | 5 407.00 | 5 407.00 | | 5 407.00 |
VP Miscellaneous | 2 904.00 | | | 2 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 803 365.00 | 803 365.00 | | 803 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 805 302.00 | 805 302.00 | | 805 302.00 |
