| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 362 400.00 | | 1 362 400.00 | 1 362 400.00 |
CF Cash and cash equivalents | 509 892.00 | | 509 892.00 | 509 892.00 |
CJ TOTAL (II) | 509 892.00 | | 509 892.00 | 509 892.00 |
CO Grand total (0 to V) | 1 872 292.00 | | 1 872 292.00 | 1 872 292.00 |
CU Other investments | 1 362 400.00 | | 1 362 400.00 | 1 362 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 250.00 | | | -25 250.00 |
DL TOTAL (I) | 24 750.00 | | | 24 750.00 |
DX Trade payables and related accounts | 7 800.00 | | | 7 800.00 |
EA Other liabilities | 125.00 | | | 125.00 |
EC TOTAL (IV) | 1 847 542.00 | | | 1 847 542.00 |
EE Grand total (I to V) | 1 872 292.00 | | | 1 872 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 183.00 | |
FX Taxes, duties, and similar payments | | | 1 819.00 | |
GF Total Operating Expenses (II) | | | 12 002.00 | |
GG - OPERATING RESULT (I - II) | | | -12 002.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 550.00 | |
GP Total financial income (V) | | | 35 550.00 | |
GR Interest and similar expenses | | | 48 798.00 | |
GU Total financial expenses (VI) | | | 48 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 550.00 | | | 35 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 800.00 | | | 60 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 250.00 | | | -25 250.00 |
| |
| 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 | | | 1 362 400.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 362 400.00 | |
I4 DECREASES Grand Total | | | 1 362 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 362 400.00 | |
| |
| 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 | 7 800.00 | 7 800.00 | | 7 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 125.00 | 125.00 | | 125.00 |
VI Group and Associates | 1 839 617.00 | | 1 839 617.00 | 1 839 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 847 542.00 | 7 925.00 | 1 839 617.00 | 1 847 542.00 |
