| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 999.00 | | 9 999.00 | 9 999.00 |
BZ Other receivables | 11 866 291.00 | | 11 866 291.00 | 11 866 291.00 |
CF Cash and cash equivalents | 6 368.00 | | 6 368.00 | 6 368.00 |
CJ TOTAL (II) | 11 872 659.00 | | 11 872 659.00 | 11 872 659.00 |
CO Grand total (0 to V) | 11 882 658.00 | | 11 882 658.00 | 11 882 658.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -67 334.00 | | | -67 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -94 733.00 | | | -94 733.00 |
DL TOTAL (I) | -152 067.00 | | | -152 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 031 319.00 | | | 12 031 319.00 |
DX Trade payables and related accounts | 3 407.00 | | | 3 407.00 |
EC TOTAL (IV) | 12 034 725.00 | | | 12 034 725.00 |
EE Grand total (I to V) | 11 882 658.00 | | | 11 882 658.00 |
EG Accrued income and payables due within one year | 12 034 725.00 | | | 12 034 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 196.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 196.00 | |
GG - OPERATING RESULT (I - II) | | | -14 196.00 | |
GI Supported loss or transferred profit (IV) | | | 85 911.00 | |
GL Other interest and similar income | | | 57 793.00 | |
GP Total financial income (V) | | | 57 793.00 | |
GR Interest and similar expenses | | | 58 418.00 | |
GU Total financial expenses (VI) | | | 58 418.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -6 000.00 | | | -6 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 793.00 | | | 57 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 526.00 | | | 152 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -94 733.00 | | | -94 733.00 |
| |
| 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 | 9 999.00 | | | 9 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 999.00 | |
I4 DECREASES Grand Total | | | 9 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 999.00 | | | 9 999.00 |
| |
| 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 | 3 407.00 | 3 407.00 | | 3 407.00 |
VC Group and associates | 11 866 291.00 | 11 866 291.00 | | 11 866 291.00 |
VI Group and Associates | 12 031 319.00 | 12 031 319.00 | | 12 031 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 866 291.00 | 11 866 291.00 | | 11 866 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 034 725.00 | 12 034 725.00 | | 12 034 725.00 |
