| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 608.00 | | 1 608.00 | 1 608.00 |
BZ Other receivables | 1 131 700.00 | | 1 131 700.00 | 1 131 700.00 |
CF Cash and cash equivalents | 1 514.00 | | 1 514.00 | 1 514.00 |
CJ TOTAL (II) | 1 133 214.00 | | 1 133 214.00 | 1 133 214.00 |
CO Grand total (0 to V) | 1 134 822.00 | | 1 134 822.00 | 1 134 822.00 |
CS Evaluated investments - equity method | 1 608.00 | | 1 608.00 | 1 608.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -35 008.00 | -7 229.00 | | -35 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 258.00 | -27 779.00 | | -22 258.00 |
DL TOTAL (I) | -56 266.00 | -34 008.00 | | -56 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 188 088.00 | 1 090 349.00 | | 1 188 088.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 1 191 088.00 | 1 093 349.00 | | 1 191 088.00 |
EE Grand total (I to V) | 1 134 822.00 | 1 059 341.00 | | 1 134 822.00 |
EG Accrued income and payables due within one year | -1 191 088.00 | -1 093 349.00 | | -1 191 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 363.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 3 519.00 | |
GG - OPERATING RESULT (I - II) | | | -3 519.00 | |
GR Interest and similar expenses | | | 18 739.00 | |
GU Total financial expenses (VI) | | | 18 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 258.00 | 27 779.00 | | 22 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 258.00 | -27 779.00 | | -22 258.00 |
| |
| 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 | 1 608.00 | | | 1 608.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 608.00 | |
I4 DECREASES Grand Total | | | 1 608.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 608.00 | | | 1 608.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
VC Group and associates | 1 131 700.00 | | | 1 131 700.00 |
VI Group and Associates | 1 188 088.00 | 1 188 088.00 | | 1 188 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 131 700.00 | 1 131 700.00 | | 1 131 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 191 088.00 | 1 191 088.00 | | 1 191 088.00 |
