| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 11 613.00 | | 11 613.00 | 11 613.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 27 265.00 | | 27 265.00 | 27 265.00 |
BZ Other receivables | 1 605 848.00 | | 1 605 848.00 | 1 605 848.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 677.00 | | 677.00 | 677.00 |
CJ TOTAL (II) | 1 606 525.00 | | 1 606 525.00 | 1 606 525.00 |
CO Grand total (0 to V) | 1 633 790.00 | | 1 633 790.00 | 1 633 790.00 |
CU Other investments | 15 500.00 | | 15 500.00 | 15 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -4 161.00 | | | -4 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 905.00 | -4 161.00 | | -63 905.00 |
DL TOTAL (I) | 431 934.00 | 495 839.00 | | 431 934.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 198 857.00 | | | 1 198 857.00 |
DX Trade payables and related accounts | 3 000.00 | 30 712.00 | | 3 000.00 |
EC TOTAL (IV) | 1 201 857.00 | 30 712.00 | | 1 201 857.00 |
EE Grand total (I to V) | 1 633 790.00 | 526 551.00 | | 1 633 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 61 839.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GF Total Operating Expenses (II) | | | 62 049.00 | |
GG - OPERATING RESULT (I - II) | | | -62 049.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 857.00 | |
GU Total financial expenses (VI) | | | 1 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 906.00 | 4 161.00 | | 63 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 905.00 | -4 161.00 | | -63 905.00 |
| |
| 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 | 153.00 | 27 113.00 | | 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 265.00 | |
I4 DECREASES Grand Total | | | 27 265.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | 27 113.00 | | 153.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
UL Receivables related to investments | 11 613.00 | | | 11 613.00 |
VB VAT | 53 439.00 | | | 53 439.00 |
VI Group and Associates | 1 198 857.00 | 1 198 857.00 | | 1 198 857.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 552 409.00 | | | 1 552 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 617 461.00 | 1 605 848.00 | 11 613.00 | 1 617 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 201 857.00 | 1 201 857.00 | | 1 201 857.00 |
