| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 000 000.00 | | 40 000 000.00 | 40 000 000.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 40 000 000.00 | | 40 000 000.00 | 40 000 000.00 |
CU Other investments | 40 000 000.00 | | 40 000 000.00 | 40 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000 002.00 | 40 000 002.00 | | 40 000 002.00 |
DB Share, merger, contribution premiums, etc. | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -20 602.00 | -16 508.00 | | -20 602.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 081.00 | -4 094.00 | | -4 081.00 |
DL TOTAL (I) | 39 975 320.00 | 39 979 401.00 | | 39 975 320.00 |
DU Loans and Debts from Credit Institutions (3) | 744.00 | | | 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 300.00 | 20 300.00 | | 20 300.00 |
DX Trade payables and related accounts | 3 636.00 | 3 624.00 | | 3 636.00 |
EC TOTAL (IV) | 24 680.00 | 23 924.00 | | 24 680.00 |
EE Grand total (I to V) | 40 000 000.00 | 40 003 325.00 | | 40 000 000.00 |
EG Accrued income and payables due within one year | 24 680.00 | 23 924.00 | | 24 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 013.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 4 081.00 | |
GG - OPERATING RESULT (I - II) | | | -4 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 081.00 | 4 094.00 | | 4 081.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 081.00 | -4 094.00 | | -4 081.00 |
| |
| 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 | 40 000 000.00 | | | 40 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 000 000.00 | |
I4 DECREASES Grand Total | | | 40 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 000 000.00 | | | 40 000 000.00 |
| |
| 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 | 3 636.00 | 3 636.00 | | 3 636.00 |
VG Loans with a maturity of up to one year at origin | 744.00 | 744.00 | | 744.00 |
VI Group and Associates | 20 300.00 | 20 300.00 | | 20 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 680.00 | 24 680.00 | | 24 680.00 |
