| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 450 584.00 | | 450 584.00 | 450 584.00 |
BJ TOTAL (I) | 476 584.00 | | 476 584.00 | 476 584.00 |
BZ Other receivables | 1 216.00 | | 1 216.00 | 1 216.00 |
CF Cash and cash equivalents | 4 488.00 | | 4 488.00 | 4 488.00 |
CJ TOTAL (II) | 5 704.00 | | 5 704.00 | 5 704.00 |
CO Grand total (0 to V) | 482 288.00 | | 482 288.00 | 482 288.00 |
CU Other investments | 26 000.00 | | 26 000.00 | 26 000.00 |
| |
| 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 | -3 523.00 | | | -3 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 678.00 | -3 523.00 | | -35 678.00 |
DL TOTAL (I) | -29 201.00 | 6 477.00 | | -29 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 507 509.00 | 25 000.00 | | 507 509.00 |
DX Trade payables and related accounts | 3 480.00 | 3 000.00 | | 3 480.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | | | 500.00 |
EC TOTAL (IV) | 511 489.00 | 28 000.00 | | 511 489.00 |
EE Grand total (I to V) | 482 288.00 | 34 477.00 | | 482 288.00 |
EI Including equity loans | 507 509.00 | | | 507 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 750.00 | |
GF Total Operating Expenses (II) | | | 3 751.00 | |
GG - OPERATING RESULT (I - II) | | | -3 750.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 584.00 | |
GP Total financial income (V) | | | 584.00 | |
GR Interest and similar expenses | | | 32 512.00 | |
GU Total financial expenses (VI) | | | 32 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 928.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 584.00 | | | 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 262.00 | 3 523.00 | | 36 262.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 678.00 | -3 523.00 | | -35 678.00 |
| |
| 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 | 25 000.00 | | 451 584.00 | 25 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 476 584.00 | |
I4 DECREASES Grand Total | | | 476 584.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000.00 | | 451 584.00 | 25 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | | 476 584.00 | |
7C Grand total | | | 476 584.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 507 509.00 | 507 509.00 | | 507 509.00 |
8B Suppliers and Related Accounts | 3 480.00 | 3 480.00 | | 3 480.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
UL Receivables related to investments | 450 584.00 | | 450 584.00 | 450 584.00 |
VB VAT | 1 216.00 | 1 216.00 | | 1 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 451 800.00 | 1 216.00 | 450 584.00 | 451 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 511 489.00 | 511 489.00 | | 511 489.00 |
