| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 1 733 315.00 | | 1 733 315.00 | 1 733 315.00 |
CF Cash and cash equivalents | 4 156.00 | | 4 156.00 | 4 156.00 |
CJ TOTAL (II) | 1 737 471.00 | | 1 737 471.00 | 1 737 471.00 |
CO Grand total (0 to V) | 1 747 471.00 | | 1 747 471.00 | 1 747 471.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -2 899.00 | | | -2 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 739.00 | -2 899.00 | | -7 739.00 |
DL TOTAL (I) | -10 538.00 | -2 799.00 | | -10 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 754 512.00 | 1 616 102.00 | | 1 754 512.00 |
DX Trade payables and related accounts | 3 497.00 | 1 100.00 | | 3 497.00 |
EA Other liabilities | | 10 000.00 | | |
EC TOTAL (IV) | 1 758 009.00 | 1 627 202.00 | | 1 758 009.00 |
EE Grand total (I to V) | 1 747 471.00 | 1 624 404.00 | | 1 747 471.00 |
EG Accrued income and payables due within one year | 1 758 009.00 | 1 627 202.00 | | 1 758 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 662.00 | |
GF Total Operating Expenses (II) | | | 6 662.00 | |
GG - OPERATING RESULT (I - II) | | | -6 662.00 | |
GL Other interest and similar income | | | 128 393.00 | |
GP Total financial income (V) | | | 128 393.00 | |
GR Interest and similar expenses | | | 129 470.00 | |
GU Total financial expenses (VI) | | | 129 470.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 128 393.00 | 8 446.00 | | 128 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 132.00 | 11 344.00 | | 136 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 739.00 | -2 899.00 | | -7 739.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 3 497.00 | 3 497.00 | | 3 497.00 |
VC Group and associates | 1 733 315.00 | 1 733 315.00 | | 1 733 315.00 |
VI Group and Associates | 1 754 512.00 | 1 754 512.00 | | 1 754 512.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 733 315.00 | 1 733 315.00 | | 1 733 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 758 009.00 | 1 758 009.00 | | 1 758 009.00 |
