| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 19 000 000.00 | | 19 000 000.00 | 19 000 000.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 19 000 000.00 | | 19 000 000.00 | 19 000 000.00 |
CU Other investments | 19 000 000.00 | | 19 000 000.00 | 19 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000 000.00 | 22 000 000.00 | | 22 000 000.00 |
DH Retained earnings | -3 370 582.00 | -2 777 738.00 | | -3 370 582.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -593 271.00 | -592 845.00 | | -593 271.00 |
DL TOTAL (I) | 18 036 147.00 | 18 629 418.00 | | 18 036 147.00 |
DU Loans and Debts from Credit Institutions (3) | 373.00 | | | 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | | | 800.00 |
DX Trade payables and related accounts | 962 680.00 | 392 740.00 | | 962 680.00 |
EC TOTAL (IV) | 963 853.00 | 392 740.00 | | 963 853.00 |
EE Grand total (I to V) | 19 000 000.00 | 19 022 158.00 | | 19 000 000.00 |
EG Accrued income and payables due within one year | 963 853.00 | 392 740.00 | | 963 853.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 373.00 | | | 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 593 107.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 593 271.00 | |
GG - OPERATING RESULT (I - II) | | | -593 271.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -593 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 593 271.00 | 592 845.00 | | 593 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -593 271.00 | -592 845.00 | | -593 271.00 |
| |
| 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 | 19 000 000.00 | | | 19 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 000 000.00 | |
I4 DECREASES Grand Total | | | 19 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 000 000.00 | | | 19 000 000.00 |
| |
| 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 | 962 680.00 | 962 680.00 | | 962 680.00 |
VG Loans with a maturity of up to one year at origin | 373.00 | 373.00 | | 373.00 |
VI Group and Associates | 800.00 | 800.00 | | 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 963 853.00 | 963 853.00 | | 963 853.00 |
