| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 000 000.00 | | 12 000 000.00 | 12 000 000.00 |
BV Advances and down payments on orders | 1 583.00 | | 1 583.00 | 1 583.00 |
CF Cash and cash equivalents | 28 627.00 | | 28 627.00 | 28 627.00 |
CJ TOTAL (II) | 30 210.00 | | 30 210.00 | 30 210.00 |
CO Grand total (0 to V) | 12 030 210.00 | | 12 030 210.00 | 12 030 210.00 |
CU Other investments | 12 000 000.00 | | 12 000 000.00 | 12 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 864 010.00 | 10 864 010.00 | | 10 864 010.00 |
DH Retained earnings | -198 756.00 | -2.00 | | -198 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 523.00 | -198 754.00 | | -70 523.00 |
DL TOTAL (I) | 10 594 730.00 | 10 665 253.00 | | 10 594 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 429 429.00 | 1 360 178.00 | | 1 429 429.00 |
DX Trade payables and related accounts | 6 050.00 | 39 950.00 | | 6 050.00 |
EC TOTAL (IV) | 1 435 480.00 | 1 400 129.00 | | 1 435 480.00 |
EE Grand total (I to V) | 12 030 210.00 | 12 065 382.00 | | 12 030 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 46 196.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 46 272.00 | |
GG - OPERATING RESULT (I - II) | | | -46 272.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 24 250.00 | |
GU Total financial expenses (VI) | | | 24 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 523.00 | 198 754.00 | | 70 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 523.00 | -198 754.00 | | -70 523.00 |
| |
| 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 | 12 000 000.00 | | | 12 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 000 000.00 | |
I4 DECREASES Grand Total | | | 12 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 000 000.00 | | | 12 000 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 429 429.00 | | 1 429 429.00 | 1 429 429.00 |
8B Suppliers and Related Accounts | 6 050.00 | 6 050.00 | | 6 050.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 435 480.00 | 6 050.00 | 1 429 429.00 | 1 435 480.00 |
