| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 565 000.00 | | 565 000.00 | 565 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 137 314.00 | | 137 314.00 | 137 314.00 |
CJ TOTAL (II) | 137 314.00 | | 137 314.00 | 137 314.00 |
CO Grand total (0 to V) | 702 314.00 | | 702 314.00 | 702 314.00 |
CU Other investments | 565 000.00 | | 565 000.00 | 565 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 108 710.00 | 63 645.00 | | 108 710.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 983.00 | 45 065.00 | | -12 983.00 |
DL TOTAL (I) | 96 827.00 | 109 810.00 | | 96 827.00 |
DU Loans and Debts from Credit Institutions (3) | 380 031.00 | 452 139.00 | | 380 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 010.00 | 102 000.00 | | 217 010.00 |
DX Trade payables and related accounts | 6 082.00 | 5 708.00 | | 6 082.00 |
DY Tax and social security liabilities | 316.00 | 158.00 | | 316.00 |
EA Other liabilities | 2 048.00 | 2 048.00 | | 2 048.00 |
EC TOTAL (IV) | 605 486.00 | 562 053.00 | | 605 486.00 |
EE Grand total (I to V) | 702 314.00 | 671 863.00 | | 702 314.00 |
EG Accrued income and payables due within one year | 298 833.00 | 182 022.00 | | 298 833.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 867.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 5 025.00 | |
GG - OPERATING RESULT (I - II) | | | -5 025.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 958.00 | |
GU Total financial expenses (VI) | | | 7 958.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 60 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 983.00 | 14 935.00 | | 12 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 983.00 | 45 065.00 | | -12 983.00 |
| |
| 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 | 565 000.00 | | | 565 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 565 000.00 | |
I4 DECREASES Grand Total | | | 565 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 565 000.00 | | | 565 000.00 |
