| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 2 345 605.00 | | 2 345 605.00 | 2 345 605.00 |
CF Cash and cash equivalents | 4 736.00 | | 4 736.00 | 4 736.00 |
CJ TOTAL (II) | 2 350 342.00 | | 2 350 342.00 | 2 350 342.00 |
CO Grand total (0 to V) | 2 351 342.00 | | 2 351 342.00 | 2 351 342.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -28 339.00 | -12 815.00 | | -28 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 737.00 | -15 524.00 | | -8 737.00 |
DL TOTAL (I) | -36 075.00 | -27 339.00 | | -36 075.00 |
DU Loans and Debts from Credit Institutions (3) | | 300.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 383 030.00 | 1 938 812.00 | | 2 383 030.00 |
DX Trade payables and related accounts | 4 387.00 | 1 920.00 | | 4 387.00 |
EC TOTAL (IV) | 2 387 417.00 | 1 941 031.00 | | 2 387 417.00 |
EE Grand total (I to V) | 2 351 342.00 | 1 913 692.00 | | 2 351 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 11 023.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 024.00 | |
GG - OPERATING RESULT (I - II) | | | -11 023.00 | |
GL Other interest and similar income | | | 22 506.00 | |
GP Total financial income (V) | | | 22 506.00 | |
GR Interest and similar expenses | | | 20 219.00 | |
GU Total financial expenses (VI) | | | 20 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 506.00 | 9 970.00 | | 22 506.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 243.00 | 25 493.00 | | 31 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 737.00 | -15 524.00 | | -8 737.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 4 387.00 | 4 387.00 | | 4 387.00 |
VB VAT | 5 242.00 | 5 242.00 | | 5 242.00 |
VC Group and associates | 2 340 363.00 | 2 340 363.00 | | 2 340 363.00 |
VI Group and Associates | 2 383 030.00 | 2 383 030.00 | | 2 383 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 345 606.00 | 2 345 606.00 | | 2 345 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 387 417.00 | 2 387 417.00 | | 2 387 417.00 |
