| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 60 322.00 | | 60 322.00 | 60 322.00 |
CF Cash and cash equivalents | 1 416.00 | | 1 416.00 | 1 416.00 |
CJ TOTAL (II) | 61 738.00 | | 61 738.00 | 61 738.00 |
CO Grand total (0 to V) | 661 738.00 | | 661 738.00 | 661 738.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 896.00 | | | 8 896.00 |
DD Legal reserve (1) | 889.00 | | | 889.00 |
DH Retained earnings | 245 064.00 | | | 245 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 934.00 | | | -8 934.00 |
DL TOTAL (I) | 245 915.00 | | | 245 915.00 |
DU Loans and Debts from Credit Institutions (3) | 8 706.00 | | | 8 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 407 116.00 | | | 407 116.00 |
EC TOTAL (IV) | 415 823.00 | | | 415 823.00 |
EE Grand total (I to V) | 661 738.00 | | | 661 738.00 |
EG Accrued income and payables due within one year | 415 823.00 | | | 415 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 186.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 1 261.00 | |
GG - OPERATING RESULT (I - II) | | | -1 261.00 | |
GR Interest and similar expenses | | | 7 673.00 | |
GU Total financial expenses (VI) | | | 7 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 673.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 934.00 | | | 8 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 934.00 | | | -8 934.00 |
| |
| 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 | 600 000.00 | | | 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VH Loans with a maturity of more than one year at origin | 8 706.00 | 8 706.00 | | 8 706.00 |
VI Group and Associates | 407 116.00 | 407 116.00 | | 407 116.00 |
VM Income taxes | 60 322.00 | | | 60 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 322.00 | 60 322.00 | | 60 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 415 823.00 | 415 823.00 | | 415 823.00 |
