| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 305 046.00 | 150 000.00 | 155 046.00 | 305 046.00 |
BZ Other receivables | 3 318.00 | | 3 318.00 | 3 318.00 |
CF Cash and cash equivalents | 3 636.00 | | 3 636.00 | 3 636.00 |
CJ TOTAL (II) | 6 954.00 | | 6 954.00 | 6 954.00 |
CO Grand total (0 to V) | 312 000.00 | 150 000.00 | 162 000.00 | 312 000.00 |
CU Other investments | 305 000.00 | 150 000.00 | 155 000.00 | 305 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 245 029.00 | | | 245 029.00 |
DH Retained earnings | -7 229.00 | | | -7 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -151 821.00 | | | -151 821.00 |
DL TOTAL (I) | 94 778.00 | | | 94 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 573.00 | | | 65 573.00 |
DX Trade payables and related accounts | 1 647.00 | | | 1 647.00 |
EC TOTAL (IV) | 67 221.00 | | | 67 221.00 |
EE Grand total (I to V) | 162 000.00 | | | 162 000.00 |
EG Accrued income and payables due within one year | 67 221.00 | | | 67 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 822.00 | |
GF Total Operating Expenses (II) | | | 1 822.00 | |
GG - OPERATING RESULT (I - II) | | | -1 822.00 | |
GQ Financial allocations to depreciation and provisions | | | 150 000.00 | |
GU Total financial expenses (VI) | | | 150 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -149 999.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -151 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 822.00 | | | 151 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -151 821.00 | | | -151 821.00 |
| |
| 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 | 305 046.00 | | | 305 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 305 046.00 | |
I4 DECREASES Grand Total | | | 305 046.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 046.00 | | | 305 046.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 150 000.00 | | |
7C Grand total | | 150 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 150 000.00 | | |
| |
| 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 | 1 647.00 | 1 647.00 | | 1 647.00 |
VI Group and Associates | 65 573.00 | 65 573.00 | | 65 573.00 |
VM Income taxes | 3 318.00 | | | 3 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 318.00 | 3 318.00 | | 3 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 221.00 | 67 221.00 | | 67 221.00 |
