| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 600 000.00 | | 5 600 000.00 | 5 600 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 432.00 | | 3 432.00 | 3 432.00 |
CJ TOTAL (II) | 3 432.00 | | 3 432.00 | 3 432.00 |
CO Grand total (0 to V) | 5 603 432.00 | | 5 603 432.00 | 5 603 432.00 |
CU Other investments | 5 600 000.00 | | 5 600 000.00 | 5 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 600 000.00 | 5 600 000.00 | | 5 600 000.00 |
DH Retained earnings | -15 044.00 | -10 847.00 | | -15 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 306.00 | -4 197.00 | | -12 306.00 |
DL TOTAL (I) | 5 572 650.00 | 5 584 956.00 | | 5 572 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 026.00 | 22 370.00 | | 27 026.00 |
DX Trade payables and related accounts | 3 757.00 | 4 670.00 | | 3 757.00 |
EC TOTAL (IV) | 30 782.00 | 27 039.00 | | 30 782.00 |
EE Grand total (I to V) | 5 603 432.00 | 5 611 996.00 | | 5 603 432.00 |
EG Accrued income and payables due within one year | 30 782.00 | 27 039.00 | | 30 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 064.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 5 240.00 | |
GG - OPERATING RESULT (I - II) | | | -5 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 066.00 | | | 7 066.00 |
HH Total exceptional expenses (VIII) | 7 066.00 | | | 7 066.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 066.00 | | | -7 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 306.00 | 4 197.00 | | 12 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 306.00 | -4 197.00 | | -12 306.00 |
| |
| 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 | 5 600 000.00 | | | 5 600 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 600 000.00 | |
I4 DECREASES Grand Total | | | 5 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 600 000.00 | | | 5 600 000.00 |
| |
| 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 | 3 757.00 | 3 757.00 | | 3 757.00 |
VI Group and Associates | 27 026.00 | 27 026.00 | | 27 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 782.00 | 30 782.00 | | 30 782.00 |
