| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 544 515.00 | 1 000 000.00 | 2 544 515.00 | 3 544 515.00 |
CD Marketable securities | 33 000.00 | | 33 000.00 | 33 000.00 |
CF Cash and cash equivalents | 5 495.00 | | 5 495.00 | 5 495.00 |
CJ TOTAL (II) | 38 495.00 | | 38 495.00 | 38 495.00 |
CO Grand total (0 to V) | 3 583 010.00 | 1 000 000.00 | 2 583 010.00 | 3 583 010.00 |
CU Other investments | 3 544 515.00 | 1 000 000.00 | 2 544 515.00 | 3 544 515.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 545 400.00 | | | 3 545 400.00 |
DD Legal reserve (1) | 1 955.00 | | | 1 955.00 |
DG Other reserves | 37 178.00 | | | 37 178.00 |
DH Retained earnings | -3 521.00 | | | -3 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 003 492.00 | | | -1 003 492.00 |
DL TOTAL (I) | 2 577 519.00 | | | 2 577 519.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 980.00 | | | 2 980.00 |
DX Trade payables and related accounts | 2 491.00 | | | 2 491.00 |
DY Tax and social security liabilities | 20.00 | | | 20.00 |
EC TOTAL (IV) | 5 491.00 | | | 5 491.00 |
EE Grand total (I to V) | 2 583 010.00 | | | 2 583 010.00 |
EG Accrued income and payables due within one year | 5 491.00 | | | 5 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 447.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
FZ Social Security Contributions | | | 1 100.00 | |
GF Total Operating Expenses (II) | | | 3 688.00 | |
GG - OPERATING RESULT (I - II) | | | -3 687.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 243.00 | |
GP Total financial income (V) | | | 243.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000 000.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 1 000 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -999 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 003 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 100.00 | | | 1 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244.00 | | | 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 003 737.00 | | | 1 003 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 003 492.00 | | | -1 003 492.00 |
| |
| 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 | 3 544 515.00 | | | 3 544 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 544 515.00 | |
I4 DECREASES Grand Total | | | 3 544 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 544 515.00 | | | 3 544 515.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | | 10 000 000.00 | | |
7B Total provisions for depreciation | | 1 000 000.00 | | |
7C Grand total | | 1 000 000.00 | | |
UG - Financial | | 1 000 000.00 | | |
| |
| 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 | 2 491.00 | 2 491.00 | | 2 491.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 980.00 | 2 980.00 | | 2 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 20.00 | 20.00 | | 20.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 491.00 | 5 491.00 | | 5 491.00 |
