| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 009 997.00 | | 9 009 997.00 | 9 009 997.00 |
CF Cash and cash equivalents | 31 450.00 | | 31 450.00 | 31 450.00 |
CJ TOTAL (II) | 31 450.00 | | 31 450.00 | 31 450.00 |
CO Grand total (0 to V) | 9 041 447.00 | | 9 041 447.00 | 9 041 447.00 |
CU Other investments | 9 009 997.00 | | 9 009 997.00 | 9 009 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 802 999.00 | 1 802 999.00 | | 1 802 999.00 |
DB Share, merger, contribution premiums, etc. | 7 207 998.00 | 7 207 998.00 | | 7 207 998.00 |
DH Retained earnings | -14 355.00 | | | -14 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 930.00 | -14 355.00 | | -27 930.00 |
DL TOTAL (I) | 8 968 712.00 | 8 996 642.00 | | 8 968 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 493.00 | | | 50 493.00 |
DX Trade payables and related accounts | 12 676.00 | 14 355.00 | | 12 676.00 |
DY Tax and social security liabilities | 9 566.00 | | | 9 566.00 |
EC TOTAL (IV) | 72 735.00 | 14 355.00 | | 72 735.00 |
EE Grand total (I to V) | 9 041 447.00 | 9 010 997.00 | | 9 041 447.00 |
EG Accrued income and payables due within one year | 22 735.00 | 14 355.00 | | 22 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 248.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 17 324.00 | |
GG - OPERATING RESULT (I - II) | | | -17 324.00 | |
GR Interest and similar expenses | | | 1 040.00 | |
GU Total financial expenses (VI) | | | 1 040.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 040.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 566.00 | | | 9 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 930.00 | 14 355.00 | | 27 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 930.00 | -14 355.00 | | -27 930.00 |
| |
| 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 | 9 009 997.00 | | | 9 009 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 009 997.00 | |
I4 DECREASES Grand Total | | | 9 009 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 009 997.00 | | | 9 009 997.00 |
| |
| 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 | 50 493.00 | 493.00 | | 50 493.00 |
8B Suppliers and Related Accounts | 12 676.00 | 12 676.00 | | 12 676.00 |
8E Income Taxes | 9 566.00 | 9 566.00 | | 9 566.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 735.00 | 22 735.00 | | 72 735.00 |
