| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 32 500.00 | | 32 500.00 | 32 500.00 |
BJ TOTAL (I) | 50 001.00 | 50 001.00 | | 50 001.00 |
BZ Other receivables | 1 004 617.00 | 1 004 617.00 | | 1 004 617.00 |
CF Cash and cash equivalents | 1 025.00 | | 1 025.00 | 1 025.00 |
CJ TOTAL (II) | 1 005 641.00 | 1 004 617.00 | 1 025.00 | 1 005 641.00 |
CO Grand total (0 to V) | 1 088 142.00 | 1 054 618.00 | 33 525.00 | 1 088 142.00 |
CU Other investments | 50 001.00 | 50 001.00 | | 50 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 715 000.00 | 715 000.00 | | 715 000.00 |
DH Retained earnings | -23 303.00 | -6 518.00 | | -23 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 049 482.00 | -16 785.00 | | -1 049 482.00 |
DL TOTAL (I) | -357 785.00 | 691 697.00 | | -357 785.00 |
DU Loans and Debts from Credit Institutions (3) | | 160.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 175 000.00 | | | 175 000.00 |
DX Trade payables and related accounts | 9 310.00 | 11 575.00 | | 9 310.00 |
EA Other liabilities | 207 000.00 | 229 500.00 | | 207 000.00 |
EC TOTAL (IV) | 391 310.00 | 241 235.00 | | 391 310.00 |
EE Grand total (I to V) | 33 525.00 | 932 932.00 | | 33 525.00 |
EG Accrued income and payables due within one year | 391 310.00 | 65 735.00 | | 391 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 387.00 | |
GF Total Operating Expenses (II) | | | 6 387.00 | |
GG - OPERATING RESULT (I - II) | | | -6 387.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 523.00 | |
GP Total financial income (V) | | | 11 523.00 | |
GQ Financial allocations to depreciation and provisions | | | 50 001.00 | |
GU Total financial expenses (VI) | | | 50 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 004 617.00 | | | 1 004 617.00 |
HH Total exceptional expenses (VIII) | 1 004 617.00 | | | 1 004 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 004 617.00 | | | -1 004 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 523.00 | 7 011.00 | | 11 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 061 004.00 | 23 796.00 | | 1 061 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 049 482.00 | -16 785.00 | | -1 049 482.00 |
| |
| 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 | 50 001.00 | | | 50 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 001.00 | |
I4 DECREASES Grand Total | | | 50 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 001.00 | | | 50 001.00 |
| |
| 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 | 9 310.00 | 9 310.00 | | 9 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 207 000.00 | 54 000.00 | 153 000.00 | 207 000.00 |
VC Group and associates | 1 004 617.00 | 1 004 617.00 | | 1 004 617.00 |
VI Group and Associates | 175 000.00 | 175 000.00 | | 175 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 004 617.00 | 1 004 617.00 | | 1 004 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 310.00 | 238 310.00 | 153 000.00 | 391 310.00 |
