| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 813 275.00 | | 813 275.00 | 813 275.00 |
CF Cash and cash equivalents | 54 362.00 | | 54 362.00 | 54 362.00 |
CJ TOTAL (II) | 867 637.00 | | 867 637.00 | 867 637.00 |
CO Grand total (0 to V) | 867 637.00 | | 867 637.00 | 867 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 423.00 | -3 785.00 | | -4 423.00 |
DL TOTAL (I) | 3 176.00 | 3 814.00 | | 3 176.00 |
DP Provisions for Risks | 170 000.00 | 170 000.00 | | 170 000.00 |
DR TOTAL (IV) | 170 000.00 | 170 000.00 | | 170 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 685 000.00 | 650 000.00 | | 685 000.00 |
DX Trade payables and related accounts | 9 460.00 | | | 9 460.00 |
EC TOTAL (IV) | 694 460.00 | 650 000.00 | | 694 460.00 |
EE Grand total (I to V) | 867 637.00 | 823 814.00 | | 867 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 175.00 | |
FR Total operating income (I) | | | 175.00 | |
FW Other purchases and external expenses | | | 4 439.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 4 598.00 | |
GG - OPERATING RESULT (I - II) | | | -4 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 175.00 | | | 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 598.00 | 3 785.00 | | 4 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 423.00 | -3 785.00 | | -4 423.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 170 000.00 | | | 170 000.00 |
7C Grand total | 170 000.00 | | | 170 000.00 |
| |
| 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 | 685 000.00 | 685 000.00 | | 685 000.00 |
8B Suppliers and Related Accounts | 9 460.00 | 9 460.00 | | 9 460.00 |
VC Group and associates | 214 163.00 | | | 214 163.00 |
VJ Loans taken out during the year | 35 000.00 | | | 35 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 599 111.00 | | | 599 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 275.00 | 813 275.00 | | 813 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 694 460.00 | 694 460.00 | | 694 460.00 |
