| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 147 640.00 | | 1 147 640.00 | 1 147 640.00 |
CF Cash and cash equivalents | 99 883.00 | | 99 883.00 | 99 883.00 |
CJ TOTAL (II) | 99 883.00 | | 99 883.00 | 99 883.00 |
CO Grand total (0 to V) | 1 247 523.00 | | 1 247 523.00 | 1 247 523.00 |
CU Other investments | 1 147 640.00 | | 1 147 640.00 | 1 147 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 1 000.00 | | 51 000.00 |
DH Retained earnings | -10 034.00 | | | -10 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 495.00 | -10 034.00 | | -74 495.00 |
DL TOTAL (I) | -33 529.00 | -9 034.00 | | -33 529.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 230 550.00 | 657 258.00 | | 1 230 550.00 |
DX Trade payables and related accounts | 50 400.00 | 1 860.00 | | 50 400.00 |
EA Other liabilities | 102.00 | | | 102.00 |
EC TOTAL (IV) | 1 281 052.00 | 659 118.00 | | 1 281 052.00 |
EE Grand total (I to V) | 1 247 523.00 | 650 084.00 | | 1 247 523.00 |
EG Accrued income and payables due within one year | 50 502.00 | 659 118.00 | | 50 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 247.00 | |
GF Total Operating Expenses (II) | | | 3 247.00 | |
GG - OPERATING RESULT (I - II) | | | -3 247.00 | |
GL Other interest and similar income | | | 43.00 | |
GP Total financial income (V) | | | 43.00 | |
GR Interest and similar expenses | | | 23 292.00 | |
GU Total financial expenses (VI) | | | 23 292.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 48 000.00 | | | 48 000.00 |
HH Total exceptional expenses (VIII) | 48 000.00 | | | 48 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48 000.00 | | | -48 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43.00 | | | 43.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 538.00 | 10 034.00 | | 74 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 495.00 | -10 034.00 | | -74 495.00 |
| |
| 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 | 649 632.00 | | 498 008.00 | 649 632.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 147 640.00 | |
I4 DECREASES Grand Total | | | 1 147 640.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 649 632.00 | | 498 008.00 | 649 632.00 |
| |
| 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 | 50 400.00 | 50 400.00 | | 50 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102.00 | 102.00 | | 102.00 |
VI Group and Associates | 1 230 550.00 | | | 1 230 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 281 052.00 | 50 502.00 | | 1 281 052.00 |
