| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 625 000.00 | | 625 000.00 | 625 000.00 |
BZ Other receivables | 3 862 772.00 | | 3 862 772.00 | 3 862 772.00 |
CF Cash and cash equivalents | 4 360.00 | | 4 360.00 | 4 360.00 |
CJ TOTAL (II) | 3 867 132.00 | | 3 867 132.00 | 3 867 132.00 |
CO Grand total (0 to V) | 4 492 132.00 | | 4 492 132.00 | 4 492 132.00 |
CU Other investments | 625 000.00 | | 625 000.00 | 625 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 657.00 | | | -1 657.00 |
DL TOTAL (I) | 8 343.00 | | | 8 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 483 410.00 | | | 4 483 410.00 |
DY Tax and social security liabilities | 379.00 | | | 379.00 |
EC TOTAL (IV) | 4 483 789.00 | | | 4 483 789.00 |
EE Grand total (I to V) | 4 492 132.00 | | | 4 492 132.00 |
EG Accrued income and payables due within one year | 4 483 789.00 | | | 4 483 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 323.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
GF Total Operating Expenses (II) | | | 948.00 | |
GG - OPERATING RESULT (I - II) | | | -948.00 | |
GL Other interest and similar income | | | 3 080.00 | |
GP Total financial income (V) | | | 3 080.00 | |
GR Interest and similar expenses | | | 3 789.00 | |
GU Total financial expenses (VI) | | | 3 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 080.00 | | | 3 080.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 737.00 | | | 4 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 657.00 | | | -1 657.00 |
| |
| 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 | | | 625 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 625 000.00 | |
I4 DECREASES Grand Total | | | 625 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 625 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 4 483 410.00 | 4 483 410.00 | | 4 483 410.00 |
VP Miscellaneous | 3 862 772.00 | 3 862 772.00 | | 3 862 772.00 |
VQ Other Taxes, Duties, and Similar Debts | 379.00 | 379.00 | | 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 862 772.00 | 3 862 772.00 | | 3 862 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 483 789.00 | 4 483 789.00 | | 4 483 789.00 |
