| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 000 000.00 | | 19 000 000.00 | 19 000 000.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 22 158.00 | | 22 158.00 | 22 158.00 |
CJ TOTAL (II) | 22 158.00 | | 22 158.00 | 22 158.00 |
CO Grand total (0 to V) | 19 022 158.00 | | 19 022 158.00 | 19 022 158.00 |
CU Other investments | 19 000 000.00 | | 19 000 000.00 | 19 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000 000.00 | 22 000 000.00 | | 22 000 000.00 |
DH Retained earnings | -2 777 738.00 | -2 185 923.00 | | -2 777 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -592 845.00 | -591 814.00 | | -592 845.00 |
DL TOTAL (I) | 18 629 418.00 | 19 222 262.00 | | 18 629 418.00 |
DX Trade payables and related accounts | 392 740.00 | 22 500.00 | | 392 740.00 |
EC TOTAL (IV) | 392 740.00 | 22 500.00 | | 392 740.00 |
EE Grand total (I to V) | 19 022 158.00 | 19 244 762.00 | | 19 022 158.00 |
EG Accrued income and payables due within one year | 392 740.00 | 22 500.00 | | 392 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 592 634.00 | |
FX Taxes, duties, and similar payments | | | 162.00 | |
GF Total Operating Expenses (II) | | | 592 796.00 | |
GG - OPERATING RESULT (I - II) | | | -592 796.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GT Net expenses on sales of marketable securities | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -592 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 928.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 592 845.00 | 592 743.00 | | 592 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -592 845.00 | -591 814.00 | | -592 845.00 |
| |
| 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 | 19 000 000.00 | | | 19 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 000 000.00 | |
I4 DECREASES Grand Total | | | 19 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 000 000.00 | | | 19 000 000.00 |
| |
| 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 | 392 740.00 | 392 740.00 | | 392 740.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 740.00 | 392 740.00 | | 392 740.00 |
