| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 583.00 | | 1 583.00 | 1 583.00 |
BN Goods in progress | 330 000.00 | | 330 000.00 | 330 000.00 |
BZ Other receivables | 2 304 069.00 | | 2 304 069.00 | 2 304 069.00 |
CF Cash and cash equivalents | 20 659.00 | | 20 659.00 | 20 659.00 |
CH Prepaid expenses | 214.00 | | 214.00 | 214.00 |
CJ TOTAL (II) | 2 654 942.00 | | 2 654 942.00 | 2 654 942.00 |
CO Grand total (0 to V) | 2 656 525.00 | | 2 656 525.00 | 2 656 525.00 |
CU Other investments | 1 583.00 | | 1 583.00 | 1 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -4 717.00 | | | -4 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -161 477.00 | -4 717.00 | | -161 477.00 |
DL TOTAL (I) | -141 194.00 | 20 283.00 | | -141 194.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 792 855.00 | | | 2 792 855.00 |
DX Trade payables and related accounts | 3 377.00 | 5 470.00 | | 3 377.00 |
DZ Fixed asset liabilities and related accounts | 1 488.00 | | | 1 488.00 |
EC TOTAL (IV) | 2 797 720.00 | 5 470.00 | | 2 797 720.00 |
EE Grand total (I to V) | 2 656 525.00 | 25 753.00 | | 2 656 525.00 |
EI Including equity loans | 2 792 855.00 | | | 2 792 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 310.00 | |
GF Total Operating Expenses (II) | | | 22 310.00 | |
GG - OPERATING RESULT (I - II) | | | -22 310.00 | |
GR Interest and similar expenses | | | 139 167.00 | |
GU Total financial expenses (VI) | | | 139 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -139 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 477.00 | 4 717.00 | | 161 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -161 477.00 | -4 717.00 | | -161 477.00 |
| |
| 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 | | | 1 583.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 583.00 | |
I4 DECREASES Grand Total | | | 1 583.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 583.00 | |
| |
| 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 | 3 377.00 | 3 377.00 | | 3 377.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 488.00 | 1 488.00 | | 1 488.00 |
VB VAT | 2 356.00 | 2 356.00 | | 2 356.00 |
VC Group and associates | 1 755 013.00 | | 1 755 013.00 | 1 755 013.00 |
VI Group and Associates | 2 792 855.00 | | 2 792 855.00 | 2 792 855.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 546 700.00 | 546 700.00 | | 546 700.00 |
VS Prepaid expenses | 214.00 | 214.00 | | 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 304 283.00 | 549 270.00 | 1 755 013.00 | 2 304 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 797 720.00 | 4 865.00 | 2 792 855.00 | 2 797 720.00 |
