| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 501.00 | | 2 501.00 | 2 501.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 522 654.00 | | 522 654.00 | 522 654.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 1 199.00 | | 1 199.00 | 1 199.00 |
CF Cash and cash equivalents | 4 699.00 | | 4 699.00 | 4 699.00 |
CJ TOTAL (II) | 11 899.00 | | 11 899.00 | 11 899.00 |
CO Grand total (0 to V) | 534 552.00 | | 534 552.00 | 534 552.00 |
CU Other investments | 520 000.00 | | 520 000.00 | 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 357.00 | | | -7 357.00 |
DL TOTAL (I) | 142 643.00 | | | 142 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382 910.00 | | | 382 910.00 |
DX Trade payables and related accounts | 9 000.00 | | | 9 000.00 |
EC TOTAL (IV) | 391 910.00 | | | 391 910.00 |
EE Grand total (I to V) | 534 552.00 | | | 534 552.00 |
EG Accrued income and payables due within one year | 391 910.00 | | | 391 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 10 996.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GF Total Operating Expenses (II) | | | 11 396.00 | |
GG - OPERATING RESULT (I - II) | | | -6 396.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 501.00 | |
GP Total financial income (V) | | | 2 501.00 | |
GR Interest and similar expenses | | | 3 462.00 | |
GU Total financial expenses (VI) | | | 3 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 501.00 | | | 7 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 859.00 | | | 14 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 357.00 | | | -7 357.00 |
| |
| 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 | | | 522 654.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 522 654.00 | |
I4 DECREASES Grand Total | | | 522 654.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 522 654.00 | |
| |
| 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 | 9 000.00 | 9 000.00 | | 9 000.00 |
UL Receivables related to investments | 2 501.00 | | | 2 501.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VB VAT | 1 199.00 | | | 1 199.00 |
VI Group and Associates | 382 910.00 | 382 910.00 | | 382 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 700.00 | 7 199.00 | 2 501.00 | 9 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 910.00 | 391 910.00 | | 391 910.00 |
