| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 249 974.00 | 37 494.00 | 212 480.00 | 249 974.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 11 751.00 | | 11 751.00 | 11 751.00 |
CJ TOTAL (II) | 11 751.00 | | 11 751.00 | 11 751.00 |
CO Grand total (0 to V) | 261 726.00 | 37 494.00 | 224 232.00 | 261 726.00 |
CU Other investments | 249 974.00 | 37 494.00 | 212 480.00 | 249 974.00 |
| |
| 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 | -4 766.00 | | | -4 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 782.00 | -4 766.00 | | -55 782.00 |
DL TOTAL (I) | -50 548.00 | 5 233.00 | | -50 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 266 048.00 | 150 000.00 | | 266 048.00 |
DX Trade payables and related accounts | 8 732.00 | 39.00 | | 8 732.00 |
EC TOTAL (IV) | 274 780.00 | 150 039.00 | | 274 780.00 |
EE Grand total (I to V) | 224 232.00 | 155 273.00 | | 224 232.00 |
EG Accrued income and payables due within one year | 8 732.00 | 39.00 | | 8 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 217.00 | |
GF Total Operating Expenses (II) | | | 19 217.00 | |
GG - OPERATING RESULT (I - II) | | | -19 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 929.00 | |
GP Total financial income (V) | | | 929.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 494.00 | |
GU Total financial expenses (VI) | | | 37 494.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 929.00 | | | 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 711.00 | 4 766.00 | | 56 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 782.00 | -4 766.00 | | -55 782.00 |
| |
| 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 | 149 974.00 | | 100 000.00 | 149 974.00 |
I3 DECREASES Total Financial Fixed Assets | | | 249 974.00 | |
I4 DECREASES Grand Total | | | 249 974.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 149 974.00 | | 100 000.00 | 149 974.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 37 494.00 | | |
7C Grand total | | 37 494.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 37 494.00 | | |
| |
| 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 | 8 732.00 | 8 732.00 | | 8 732.00 |
VI Group and Associates | 266 048.00 | | | 266 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 274 780.00 | 8 732.00 | | 274 780.00 |
