| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 69 402.00 | | 69 402.00 | 69 402.00 |
CJ TOTAL (II) | 69 402.00 | | 69 402.00 | 69 402.00 |
CO Grand total (0 to V) | 1 569 402.00 | | 1 569 402.00 | 1 569 402.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 400.00 | 40 400.00 | | 40 400.00 |
DH Retained earnings | -19 297.00 | -15 653.00 | | -19 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 092.00 | -14 643.00 | | -13 092.00 |
DL TOTAL (I) | 8 010.00 | 10 102.00 | | 8 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 553 273.00 | 51 344.00 | | 1 553 273.00 |
DX Trade payables and related accounts | 8 118.00 | 8 119.00 | | 8 118.00 |
EC TOTAL (IV) | 1 561 391.00 | 59 463.00 | | 1 561 391.00 |
EE Grand total (I to V) | 1 569 402.00 | 69 566.00 | | 1 569 402.00 |
EG Accrued income and payables due within one year | 1 561 391.00 | 59 463.00 | | 1 561 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 897.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 12 897.00 | |
GG - OPERATING RESULT (I - II) | | | -12 897.00 | |
GR Interest and similar expenses | | | 194.00 | |
GU Total financial expenses (VI) | | | 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 091.00 | 14 643.00 | | 13 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 092.00 | -14 643.00 | | -13 092.00 |
| |
| 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 | | | 1 500 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 500 000.00 | |
| |
| 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 | 8 118.00 | 8 118.00 | | 8 118.00 |
VI Group and Associates | 1 553 274.00 | 1 553 274.00 | | 1 553 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 561 392.00 | 1 561 392.00 | | 1 561 392.00 |
