| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 350.00 | | 350.00 | 350.00 |
BX Customers and related accounts | 2 100.00 | | 2 100.00 | 2 100.00 |
BZ Other receivables | 2 252 555.00 | | 2 252 555.00 | 2 252 555.00 |
CF Cash and cash equivalents | 311.00 | | 311.00 | 311.00 |
CJ TOTAL (II) | 2 254 966.00 | | 2 254 966.00 | 2 254 966.00 |
CO Grand total (0 to V) | 2 255 316.00 | | 2 255 316.00 | 2 255 316.00 |
CU Other investments | 350.00 | | 350.00 | 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2.00 | | | -2.00 |
DL TOTAL (I) | 4 998.00 | 5 000.00 | | 4 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 248 260.00 | 2 006 333.00 | | 2 248 260.00 |
DX Trade payables and related accounts | 1 708.00 | | | 1 708.00 |
DY Tax and social security liabilities | 350.00 | | | 350.00 |
EC TOTAL (IV) | 2 250 318.00 | 2 006 333.00 | | 2 250 318.00 |
EE Grand total (I to V) | 2 255 316.00 | 2 011 333.00 | | 2 255 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 750.00 | | 1 750.00 | 1 750.00 |
FJ Net sales | 1 750.00 | | 1 750.00 | 1 750.00 |
FR Total operating income (I) | | | 1 750.00 | |
FW Other purchases and external expenses | | | 1 752.00 | |
GF Total Operating Expenses (II) | | | 1 752.00 | |
GG - OPERATING RESULT (I - II) | | | -2.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 127 816.00 | |
GP Total financial income (V) | | | 127 816.00 | |
GR Interest and similar expenses | | | 252 260.00 | |
GU Total financial expenses (VI) | | | 252 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -124 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 124 444.00 | | | 124 444.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 124 444.00 | | | 124 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 254 010.00 | 6 873.00 | | 254 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 012.00 | 6 873.00 | | 254 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2.00 | | | -2.00 |
| |
| 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 | 350.00 | | | 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350.00 | |
I4 DECREASES Grand Total | | | 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 350.00 | | | 350.00 |
| |
| 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 | 1 708.00 | 1 708.00 | | 1 708.00 |
UX Other trade receivables | 2 100.00 | | | 2 100.00 |
VB VAT | 116.00 | | | 116.00 |
VC Group and associates | 2 252 260.00 | | | 2 252 260.00 |
VI Group and Associates | 2 248 260.00 | 2 248 260.00 | | 2 248 260.00 |
VN Other taxes, similar payments | 179.00 | | | 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 254 655.00 | 2 254 655.00 | | 2 254 655.00 |
VW VAT | 350.00 | 350.00 | | 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 250 318.00 | 2 250 318.00 | | 2 250 318.00 |
