| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 600 000.00 | | 600 000.00 | 600 000.00 |
BJ TOTAL (I) | 1 153 084.00 | | 1 153 084.00 | 1 153 084.00 |
BZ Other receivables | 668.00 | | 668.00 | 668.00 |
CF Cash and cash equivalents | 48 611.00 | | 48 611.00 | 48 611.00 |
CJ TOTAL (II) | 49 278.00 | | 49 278.00 | 49 278.00 |
CO Grand total (0 to V) | 1 202 362.00 | | 1 202 362.00 | 1 202 362.00 |
CU Other investments | 553 084.00 | | 553 084.00 | 553 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DH Retained earnings | -48 324.00 | -48 264.00 | | -48 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 828.00 | -58.00 | | -9 828.00 |
DL TOTAL (I) | 31 848.00 | 41 676.00 | | 31 848.00 |
DX Trade payables and related accounts | 3 600.00 | 166.00 | | 3 600.00 |
EA Other liabilities | 1 166 914.00 | 1 209 914.00 | | 1 166 914.00 |
EC TOTAL (IV) | 1 170 514.00 | 1 210 080.00 | | 1 170 514.00 |
EE Grand total (I to V) | 1 202 362.00 | 1 251 756.00 | | 1 202 362.00 |
EG Accrued income and payables due within one year | | 1 210 080.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 533.00 | |
GF Total Operating Expenses (II) | | | 3 533.00 | |
GG - OPERATING RESULT (I - II) | | | -3 533.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 83 691.00 | | | 83 691.00 |
HD Total exceptional income (VII) | 83 691.00 | | | 83 691.00 |
HF Exceptional expenses on capital transactions | 89 978.00 | | | 89 978.00 |
HH Total exceptional expenses (VIII) | 89 978.00 | | | 89 978.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 287.00 | | | -6 287.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 691.00 | 130.00 | | 83 691.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 519.00 | 189.00 | | 93 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 828.00 | -58.00 | | -9 828.00 |
| |
| 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 | 1 249 326.00 | | 60 096.00 | 1 249 326.00 |
I3 DECREASES Total Financial Fixed Assets | | 156 338.00 | 1 153 084.00 | |
I4 DECREASES Grand Total | | 156 338.00 | 1 153 084.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 249 326.00 | | 60 096.00 | 1 249 326.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UP Loans | 600 000.00 | 600 000.00 | | 600 000.00 |
VB VAT | 668.00 | 668.00 | | 668.00 |
VI Group and Associates | 1 166 914.00 | 1 166 914.00 | | 1 166 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 600 668.00 | 600 668.00 | | 600 668.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 170 514.00 | 1 170 514.00 | | 1 170 514.00 |
