| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 298 700.00 | | 1 298 700.00 | 1 298 700.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 1 298 700.00 | | 1 298 700.00 | 1 298 700.00 |
CU Other investments | 1 298 700.00 | | 1 298 700.00 | 1 298 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -72 205.00 | | | -72 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 358.00 | -72 205.00 | | -29 358.00 |
DL TOTAL (I) | 98 436.00 | 127 795.00 | | 98 436.00 |
DU Loans and Debts from Credit Institutions (3) | 150.00 | | | 150.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | | 60 000.00 | | |
DZ Fixed asset liabilities and related accounts | 799 200.00 | 799 200.00 | | 799 200.00 |
EA Other liabilities | 400 914.00 | 452 026.00 | | 400 914.00 |
EC TOTAL (IV) | 1 200 264.00 | 1 311 226.00 | | 1 200 264.00 |
EE Grand total (I to V) | 1 298 700.00 | 1 439 020.00 | | 1 298 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 121.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 20 249.00 | |
GG - OPERATING RESULT (I - II) | | | -20 249.00 | |
GL Other interest and similar income | | | -46.00 | |
GP Total financial income (V) | | | -46.00 | |
GR Interest and similar expenses | | | 9 063.00 | |
GU Total financial expenses (VI) | | | 9 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -46.00 | 1 029.00 | | -46.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 312.00 | 73 234.00 | | 29 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 358.00 | -72 205.00 | | -29 358.00 |
| |
| 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 | 1 298 700.00 | | | 1 298 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 298 700.00 | |
I4 DECREASES Grand Total | | | 1 298 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 298 700.00 | | | 1 298 700.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8J Fixed Asset Liabilities and Related Accounts | 799 200.00 | 799 200.00 | | 799 200.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VI Group and Associates | 400 914.00 | 400 914.00 | | 400 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 200 264.00 | 1 200 264.00 | | 1 200 264.00 |
