| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 185 583.00 | | 185 583.00 | 185 583.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 185 643.00 | | 185 643.00 | 185 643.00 |
CO Grand total (0 to V) | 185 693.00 | | 185 693.00 | 185 693.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 10 526.00 | 13 517.00 | | 10 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 035.00 | -2 990.00 | | -3 035.00 |
DL TOTAL (I) | 8 592.00 | 11 626.00 | | 8 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176 129.00 | 769 408.00 | | 176 129.00 |
DX Trade payables and related accounts | 972.00 | 972.00 | | 972.00 |
DY Tax and social security liabilities | | 666.00 | | |
EC TOTAL (IV) | 177 101.00 | 771 046.00 | | 177 101.00 |
EE Grand total (I to V) | 185 693.00 | 782 672.00 | | 185 693.00 |
EG Accrued income and payables due within one year | 177 101.00 | 771 046.00 | | 177 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 918.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 2 138.00 | |
GG - OPERATING RESULT (I - II) | | | -2 138.00 | |
GL Other interest and similar income | | | 3 027.00 | |
GP Total financial income (V) | | | 3 027.00 | |
GR Interest and similar expenses | | | 3 923.00 | |
GU Total financial expenses (VI) | | | 3 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 666.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 027.00 | 11 557.00 | | 3 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 061.00 | 14 547.00 | | 6 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 035.00 | -2 990.00 | | -3 035.00 |
| |
| 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 | 50.00 | | | 50.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 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 | 972.00 | 972.00 | | 972.00 |
VC Group and associates | 91 723.00 | 91 723.00 | | 91 723.00 |
VI Group and Associates | 176 129.00 | 176 129.00 | | 176 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 93 859.00 | 93 859.00 | | 93 859.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 583.00 | 185 583.00 | | 185 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 101.00 | 177 101.00 | | 177 101.00 |
