| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 800 000.00 | | 5 800 000.00 | 5 800 000.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 1.00 | | 1.00 | 1.00 |
CO Grand total (0 to V) | 5 800 001.00 | | 5 800 001.00 | 5 800 001.00 |
CU Other investments | 5 800 000.00 | | 5 800 000.00 | 5 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 320 001.00 | 2 320 001.00 | | 2 320 001.00 |
DH Retained earnings | -401 923.00 | -137 521.00 | | -401 923.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -286 809.00 | -264 402.00 | | -286 809.00 |
DL TOTAL (I) | 1 631 269.00 | 1 918 078.00 | | 1 631 269.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 163 170.00 | 3 875 781.00 | | 4 163 170.00 |
DX Trade payables and related accounts | 5 562.00 | 6 142.00 | | 5 562.00 |
EC TOTAL (IV) | 4 168 732.00 | 3 881 923.00 | | 4 168 732.00 |
EE Grand total (I to V) | 5 800 001.00 | 5 800 001.00 | | 5 800 001.00 |
EG Accrued income and payables due within one year | 4 168 732.00 | 3 881 923.00 | | 4 168 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 163.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 5 292.00 | |
GG - OPERATING RESULT (I - II) | | | -5 292.00 | |
GR Interest and similar expenses | | | 281 517.00 | |
GU Total financial expenses (VI) | | | 281 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -281 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -286 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 809.00 | 264 402.00 | | 286 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -286 809.00 | -264 402.00 | | -286 809.00 |
| |
| 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 | 5 800 000.00 | | | 5 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 800 000.00 | |
I4 DECREASES Grand Total | | | 5 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 800 000.00 | | | 5 800 000.00 |
| |
| 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 | 5 562.00 | 5 562.00 | | 5 562.00 |
VI Group and Associates | 4 163 170.00 | 4 163 170.00 | | 4 163 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 168 732.00 | 4 168 732.00 | | 4 168 732.00 |
