| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 470 015.00 | | 1 470 015.00 | 1 470 015.00 |
BZ Other receivables | 384 567.00 | | 384 567.00 | 384 567.00 |
CF Cash and cash equivalents | 24 751.00 | | 24 751.00 | 24 751.00 |
CJ TOTAL (II) | 409 318.00 | | 409 318.00 | 409 318.00 |
CO Grand total (0 to V) | 1 879 333.00 | | 1 879 333.00 | 1 879 333.00 |
CU Other investments | 1 470 015.00 | | 1 470 015.00 | 1 470 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 52.00 | 52.00 | | 52.00 |
DH Retained earnings | -43 840.00 | -29 157.00 | | -43 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 117.00 | -14 683.00 | | -13 117.00 |
DL TOTAL (I) | 1 443 095.00 | 1 456 212.00 | | 1 443 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 000.00 | 260 000.00 | | 260 000.00 |
DX Trade payables and related accounts | 2 323.00 | 3 734.00 | | 2 323.00 |
EA Other liabilities | 173 916.00 | 161 843.00 | | 173 916.00 |
EC TOTAL (IV) | 436 239.00 | 425 577.00 | | 436 239.00 |
EE Grand total (I to V) | 1 879 333.00 | 1 881 789.00 | | 1 879 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 288.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GF Total Operating Expenses (II) | | | 2 456.00 | |
GG - OPERATING RESULT (I - II) | | | -2 456.00 | |
GR Interest and similar expenses | | | 10 662.00 | |
GU Total financial expenses (VI) | | | 10 662.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 662.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 117.00 | 14 683.00 | | 13 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 117.00 | -14 683.00 | | -13 117.00 |
| |
| 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 | 1 470 015.00 | | | 1 470 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 470 015.00 | |
I4 DECREASES Grand Total | | | 1 470 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 470 015.00 | | | 1 470 015.00 |
| |
| 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 | 260 000.00 | | | 260 000.00 |
8B Suppliers and Related Accounts | 2 323.00 | 2 323.00 | | 2 323.00 |
VC Group and associates | 384 567.00 | 384 567.00 | | 384 567.00 |
VI Group and Associates | 173 916.00 | 173 916.00 | | 173 916.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 384 567.00 | 384 567.00 | | 384 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 436 239.00 | 176 239.00 | | 436 239.00 |
