| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 950 049.00 | | 5 950 049.00 | 5 950 049.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 19 607.00 | | 19 607.00 | 19 607.00 |
CH Prepaid expenses | 3 953.00 | | 3 953.00 | 3 953.00 |
CJ TOTAL (II) | 23 560.00 | | 23 560.00 | 23 560.00 |
CO Grand total (0 to V) | 5 973 609.00 | | 5 973 609.00 | 5 973 609.00 |
CU Other investments | 5 950 049.00 | | 5 950 049.00 | 5 950 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 100.00 | | 500 000.00 |
DH Retained earnings | -15 159.00 | | | -15 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 158.00 | -15 159.00 | | -106 158.00 |
DL TOTAL (I) | 378 682.00 | -15 059.00 | | 378 682.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 583 804.00 | 49.00 | | 5 583 804.00 |
DX Trade payables and related accounts | 11 123.00 | 15 159.00 | | 11 123.00 |
EC TOTAL (IV) | 5 594 927.00 | 15 208.00 | | 5 594 927.00 |
EE Grand total (I to V) | 5 973 609.00 | 149.00 | | 5 973 609.00 |
EG Accrued income and payables due within one year | 5 594 927.00 | 15 208.00 | | 5 594 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 454.00 | |
GF Total Operating Expenses (II) | | | 22 454.00 | |
GG - OPERATING RESULT (I - II) | | | -22 454.00 | |
GR Interest and similar expenses | | | 83 704.00 | |
GU Total financial expenses (VI) | | | 83 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -83 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 158.00 | 15 159.00 | | 106 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 158.00 | -15 159.00 | | -106 158.00 |
| |
| 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 | 49.00 | | 5 950 000.00 | 49.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 950 049.00 | |
I4 DECREASES Grand Total | | | 5 950 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | 5 950 000.00 | 49.00 |
| |
| 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 | 11 124.00 | 11 124.00 | | 11 124.00 |
VI Group and Associates | 5 583 804.00 | 5 583 804.00 | | 5 583 804.00 |
VS Prepaid expenses | 3 954.00 | 3 954.00 | | 3 954.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 954.00 | 3 954.00 | | 3 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 594 928.00 | 5 594 928.00 | | 5 594 928.00 |
