| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 257 887.00 | | 257 887.00 | 257 887.00 |
BJ TOTAL (I) | 257 887.00 | | 257 887.00 | 257 887.00 |
BZ Other receivables | 394 889.00 | | 394 889.00 | 394 889.00 |
CF Cash and cash equivalents | 2 784.00 | | 2 784.00 | 2 784.00 |
CJ TOTAL (II) | 397 673.00 | | 397 673.00 | 397 673.00 |
CO Grand total (0 to V) | 655 560.00 | | 655 560.00 | 655 560.00 |
| |
| 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 | -8 153.00 | -6 142.00 | | -8 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 663.00 | -2 012.00 | | -2 663.00 |
DL TOTAL (I) | -9 816.00 | -7 154.00 | | -9 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 664 776.00 | 664 776.00 | | 664 776.00 |
DX Trade payables and related accounts | 600.00 | 1 800.00 | | 600.00 |
EC TOTAL (IV) | 665 376.00 | 666 576.00 | | 665 376.00 |
EE Grand total (I to V) | 655 560.00 | 659 423.00 | | 655 560.00 |
EG Accrued income and payables due within one year | 665 376.00 | | | 665 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 587.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 663.00 | |
GG - OPERATING RESULT (I - II) | | | -2 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 663.00 | 2 012.00 | | 2 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 663.00 | -2 012.00 | | -2 663.00 |
| |
| 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 | 257 887.00 | | | 257 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 257 887.00 | |
I4 DECREASES Grand Total | | | 257 887.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 257 887.00 | | | 257 887.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 664 776.00 | 664 776.00 | | 664 776.00 |
VP Miscellaneous | 394 889.00 | 394 889.00 | | 394 889.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 394 889.00 | 394 889.00 | | 394 889.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 665 376.00 | 665 376.00 | | 665 376.00 |
