| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 67 911.00 | | 67 911.00 | 67 911.00 |
CF Cash and cash equivalents | 174 689.00 | | 174 689.00 | 174 689.00 |
CJ TOTAL (II) | 242 600.00 | | 242 600.00 | 242 600.00 |
CO Grand total (0 to V) | 242 600.00 | | 242 600.00 | 242 600.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 399 264.00 | 399 264.00 | | 399 264.00 |
DH Retained earnings | -10 190.00 | -9 239.00 | | -10 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -159 534.00 | -950.00 | | -159 534.00 |
DL TOTAL (I) | 229 541.00 | 389 074.00 | | 229 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 025.00 | 10 025.00 | | 10 025.00 |
DX Trade payables and related accounts | 3 034.00 | | | 3 034.00 |
DY Tax and social security liabilities | | 200.00 | | |
EC TOTAL (IV) | 13 059.00 | 10 225.00 | | 13 059.00 |
EE Grand total (I to V) | 242 600.00 | 399 300.00 | | 242 600.00 |
EG Accrued income and payables due within one year | 13 059.00 | 10 225.00 | | 13 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 559.00 | |
FX Taxes, duties, and similar payments | | | -752.00 | |
GF Total Operating Expenses (II) | | | 2 807.00 | |
GG - OPERATING RESULT (I - II) | | | -2 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 242 538.00 | | | 242 538.00 |
HD Total exceptional income (VII) | 242 538.00 | | | 242 538.00 |
HF Exceptional expenses on capital transactions | 399 264.00 | | | 399 264.00 |
HH Total exceptional expenses (VIII) | 399 264.00 | | | 399 264.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -156 726.00 | | | -156 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 538.00 | | | 242 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 402 071.00 | 950.00 | | 402 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -159 534.00 | -950.00 | | -159 534.00 |
| |
| 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 | 399 264.00 | | | 399 264.00 |
I3 DECREASES Total Financial Fixed Assets | | 399 264.00 | | |
I4 DECREASES Grand Total | | 399 264.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 399 264.00 | | | 399 264.00 |
| |
| 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 | 3 034.00 | 3 034.00 | | 3 034.00 |
VI Group and Associates | 10 025.00 | 10 025.00 | | 10 025.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 67 911.00 | 67 911.00 | | 67 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 911.00 | 67 911.00 | | 67 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 059.00 | 13 059.00 | | 13 059.00 |
