| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 970.00 | | 2 970.00 | 2 970.00 |
BZ Other receivables | 1 497 917.00 | | 1 497 917.00 | 1 497 917.00 |
CF Cash and cash equivalents | 3 493.00 | | 3 493.00 | 3 493.00 |
CJ TOTAL (II) | 1 501 410.00 | | 1 501 410.00 | 1 501 410.00 |
CO Grand total (0 to V) | 1 504 380.00 | | 1 504 380.00 | 1 504 380.00 |
CU Other investments | 2 970.00 | | 2 970.00 | 2 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -41 520.00 | -3 425.00 | | -41 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 717.00 | -38 095.00 | | -22 717.00 |
DL TOTAL (I) | -54 237.00 | -31 520.00 | | -54 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 557 177.00 | 1 561 591.00 | | 1 557 177.00 |
DX Trade payables and related accounts | 1 440.00 | 960.00 | | 1 440.00 |
EC TOTAL (IV) | 1 558 617.00 | 1 562 551.00 | | 1 558 617.00 |
EE Grand total (I to V) | 1 504 380.00 | 1 531 031.00 | | 1 504 380.00 |
EG Accrued income and payables due within one year | 1 558 617.00 | 1 562 551.00 | | 1 558 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 691.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 691.00 | |
GG - OPERATING RESULT (I - II) | | | -2 691.00 | |
GR Interest and similar expenses | | | 20 026.00 | |
GU Total financial expenses (VI) | | | 20 026.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 717.00 | 38 095.00 | | 22 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 717.00 | -38 095.00 | | -22 717.00 |
| |
| 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 | 2 970.00 | | | 2 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 970.00 | |
I4 DECREASES Grand Total | | | 2 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 970.00 | | | 2 970.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
VB VAT | 1 384.00 | 1 384.00 | | 1 384.00 |
VC Group and associates | 1 496 530.00 | 1 496 530.00 | | 1 496 530.00 |
VI Group and Associates | 1 557 177.00 | 1 557 177.00 | | 1 557 177.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 497 917.00 | 1 497 917.00 | | 1 497 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 558 617.00 | 1 558 617.00 | | 1 558 617.00 |
