| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 000 000.00 | | 15 000 000.00 | 15 000 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 661.00 | | 1 661.00 | 1 661.00 |
CJ TOTAL (II) | 1 661.00 | | 1 661.00 | 1 661.00 |
CO Grand total (0 to V) | 15 001 661.00 | | 15 001 661.00 | 15 001 661.00 |
CU Other investments | 15 000 000.00 | | 15 000 000.00 | 15 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000 002.00 | 15 000 002.00 | | 15 000 002.00 |
DB Share, merger, contribution premiums, etc. | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -11 991.00 | | | -11 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 520.00 | -11 991.00 | | -4 520.00 |
DL TOTAL (I) | 14 983 493.00 | 14 988 012.00 | | 14 983 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 569.00 | 14 425.00 | | 14 569.00 |
DX Trade payables and related accounts | 3 600.00 | 3 712.00 | | 3 600.00 |
EC TOTAL (IV) | 18 169.00 | 18 137.00 | | 18 169.00 |
EE Grand total (I to V) | 15 001 661.00 | 15 006 149.00 | | 15 001 661.00 |
EG Accrued income and payables due within one year | 18 072.00 | 18 137.00 | | 18 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 301.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 4 376.00 | |
GG - OPERATING RESULT (I - II) | | | -4 376.00 | |
GR Interest and similar expenses | | | 144.00 | |
GU Total financial expenses (VI) | | | 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 520.00 | 11 991.00 | | 4 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 520.00 | -11 991.00 | | -4 520.00 |
| |
| 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 | 15 000 000.00 | | | 15 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000 000.00 | |
I4 DECREASES Grand Total | | | 15 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000 000.00 | | | 15 000 000.00 |
