| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 490 000.00 | | 490 000.00 | 490 000.00 |
BJ TOTAL (I) | 490 000.00 | | 490 000.00 | 490 000.00 |
BZ Other receivables | 6 553.00 | | 6 553.00 | 6 553.00 |
CF Cash and cash equivalents | 213.00 | | 213.00 | 213.00 |
CJ TOTAL (II) | 6 765.00 | | 6 765.00 | 6 765.00 |
CO Grand total (0 to V) | 496 765.00 | | 496 765.00 | 496 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DG Other reserves | 22 867.00 | 22 867.00 | | 22 867.00 |
DH Retained earnings | 228 103.00 | 231 015.00 | | 228 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 885.00 | -2 912.00 | | -3 885.00 |
DL TOTAL (I) | 337 085.00 | 340 970.00 | | 337 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 343.00 | 155 343.00 | | 158 343.00 |
DX Trade payables and related accounts | 600.00 | 4 788.00 | | 600.00 |
EA Other liabilities | 738.00 | | | 738.00 |
EC TOTAL (IV) | 159 680.00 | 160 131.00 | | 159 680.00 |
EE Grand total (I to V) | 496 765.00 | 501 101.00 | | 496 765.00 |
EG Accrued income and payables due within one year | 159 680.00 | 160 131.00 | | 159 680.00 |
EI Including equity loans | 158 343.00 | | | 158 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 598.00 | |
FX Taxes, duties, and similar payments | | | 2 287.00 | |
GF Total Operating Expenses (II) | | | 3 885.00 | |
GG - OPERATING RESULT (I - II) | | | -3 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 885.00 | 2 912.00 | | 3 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 885.00 | -2 912.00 | | -3 885.00 |
| |
| 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 | 490 000.00 | | | 490 000.00 |
I4 DECREASES Grand Total | | | 490 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 490 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 490 000.00 | | | 490 000.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 738.00 | 738.00 | | 738.00 |
VB VAT | 6 553.00 | | | 6 553.00 |
VI Group and Associates | 158 343.00 | 158 343.00 | | 158 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 553.00 | 6 553.00 | | 6 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 680.00 | 159 680.00 | | 159 680.00 |
