| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 500.00 | 25 500.00 | | 25 500.00 |
BF Loans | 500 000.00 | 500 000.00 | | 500 000.00 |
BH Other financial assets | 25 493.00 | | 25 493.00 | 25 493.00 |
BJ TOTAL (I) | 550 993.00 | 525 500.00 | 25 493.00 | 550 993.00 |
BZ Other receivables | 110 000.00 | | 110 000.00 | 110 000.00 |
CF Cash and cash equivalents | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 111 442.00 | | 111 442.00 | 111 442.00 |
CO Grand total (0 to V) | 662 435.00 | 525 500.00 | 136 935.00 | 662 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -273 087.00 | -2 556.00 | | -273 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -245 355.00 | -270 531.00 | | -245 355.00 |
DL TOTAL (I) | -508 443.00 | -263 087.00 | | -508 443.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | 10.00 | | 60.00 |
DV Miscellaneous Loans and Financial Debts (4) | 627 244.00 | 543 750.00 | | 627 244.00 |
DX Trade payables and related accounts | 5 241.00 | 4 667.00 | | 5 241.00 |
DY Tax and social security liabilities | | 250.00 | | |
DZ Fixed asset liabilities and related accounts | 12 750.00 | 12 750.00 | | 12 750.00 |
EA Other liabilities | 83.00 | | | 83.00 |
EC TOTAL (IV) | 645 377.00 | 561 427.00 | | 645 377.00 |
EE Grand total (I to V) | 136 935.00 | 298 340.00 | | 136 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 613.00 | |
FX Taxes, duties, and similar payments | | | -250.00 | |
GF Total Operating Expenses (II) | | | -250.00 | |
GG - OPERATING RESULT (I - II) | | | -5 363.00 | |
GP Total financial income (V) | | | 10 008.00 | |
GU Total financial expenses (VI) | | | 250 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -239 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -245 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 008.00 | 10 008.00 | | 10 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 750.00 | 275 750.00 | | 249 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -245 355.00 | -270 531.00 | | -245 355.00 |
| |
| 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 | 540 985.00 | | | 540 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 550 993.00 | |
I4 DECREASES Grand Total | | | 550 993.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 985.00 | | | 540 985.00 |
| |
| 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 | 5 241.00 | 5 241.00 | | 5 241.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 750.00 | | 12 750.00 | 12 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 627 327.00 | 627 327.00 | | 627 327.00 |
UP Loans | 500 000.00 | | | 500 000.00 |
UT Other financial assets | 25 493.00 | | | 25 493.00 |
VG Loans with a maturity of up to one year at origin | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 635 493.00 | 110 000.00 | 525 493.00 | 635 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 645 377.00 | 632 627.00 | 12 750.00 | 645 377.00 |
