| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 770 020.00 | | 1 770 020.00 | 1 770 020.00 |
BT Goods | 17 640.00 | | 17 640.00 | 17 640.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 692 226.00 | | 692 226.00 | 692 226.00 |
CJ TOTAL (II) | 709 966.00 | | 709 966.00 | 709 966.00 |
CO Grand total (0 to V) | 2 479 986.00 | | 2 479 986.00 | 2 479 986.00 |
CU Other investments | 1 770 020.00 | | 1 770 020.00 | 1 770 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 106.00 | | | 2 000 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 764.00 | | | -19 764.00 |
DL TOTAL (I) | 1 980 342.00 | | | 1 980 342.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 397.00 | | | 3 397.00 |
DX Trade payables and related accounts | 3 748.00 | | | 3 748.00 |
DZ Fixed asset liabilities and related accounts | 492 500.00 | | | 492 500.00 |
EC TOTAL (IV) | 499 644.00 | | | 499 644.00 |
EE Grand total (I to V) | 2 479 986.00 | | | 2 479 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 17 640.00 | |
FT Inventory change (goods) | | | -17 640.00 | |
FW Other purchases and external expenses | | | 19 373.00 | |
FX Taxes, duties, and similar payments | | | 392.00 | |
GF Total Operating Expenses (II) | | | 19 765.00 | |
GG - OPERATING RESULT (I - II) | | | -19 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 000 006.00 | | | 2 000 006.00 |
HD Total exceptional income (VII) | 2 000 006.00 | | | 2 000 006.00 |
HF Exceptional expenses on capital transactions | 2 000 006.00 | | | 2 000 006.00 |
HH Total exceptional expenses (VIII) | 2 000 006.00 | | | 2 000 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 000 007.00 | | | 2 000 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 019 771.00 | | | 2 019 771.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 764.00 | | | -19 764.00 |
| |
| 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 | | | 3 770 026.00 | |
I3 DECREASES Total Financial Fixed Assets | | 2 000 006.00 | 1 770 020.00 | |
I4 DECREASES Grand Total | | 2 000 006.00 | 1 770 020.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 770 026.00 | |
| |
| 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 | 3 748.00 | 3 748.00 | | 3 748.00 |
8J Fixed Asset Liabilities and Related Accounts | 492 500.00 | 492 500.00 | | 492 500.00 |
VI Group and Associates | 3 397.00 | 3 397.00 | | 3 397.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100.00 | 100.00 | | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 499 644.00 | 499 644.00 | | 499 644.00 |
