| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 800 000.00 | | 5 800 000.00 | 5 800 000.00 |
CF Cash and cash equivalents | 673.00 | | 673.00 | 673.00 |
CJ TOTAL (II) | 673.00 | | 673.00 | 673.00 |
CO Grand total (0 to V) | 5 800 673.00 | | 5 800 673.00 | 5 800 673.00 |
CU Other investments | 5 800 000.00 | | 5 800 000.00 | 5 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 320 001.00 | 2 320 001.00 | | 2 320 001.00 |
DH Retained earnings | -2 065 877.00 | -1 680 380.00 | | -2 065 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 095 569.00 | -385 497.00 | | 1 095 569.00 |
DL TOTAL (I) | 1 349 693.00 | 254 124.00 | | 1 349 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 444 687.00 | 5 534 312.00 | | 4 444 687.00 |
DX Trade payables and related accounts | 6 293.00 | 12 434.00 | | 6 293.00 |
EC TOTAL (IV) | 4 450 980.00 | 5 546 746.00 | | 4 450 980.00 |
EE Grand total (I to V) | 5 800 673.00 | 5 800 870.00 | | 5 800 673.00 |
EG Accrued income and payables due within one year | 4 450 980.00 | 5 546 746.00 | | 4 450 980.00 |
| |
| 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 | | | 5 972.00 | |
GF Total Operating Expenses (II) | | | 5 972.00 | |
GG - OPERATING RESULT (I - II) | | | -5 972.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 500 000.00 | |
GP Total financial income (V) | | | 1 500 000.00 | |
GR Interest and similar expenses | | | 398 459.00 | |
GU Total financial expenses (VI) | | | 398 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 101 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 095 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 500 000.00 | 130.00 | | 1 500 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 404 431.00 | 385 627.00 | | 404 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 095 569.00 | -385 497.00 | | 1 095 569.00 |
| |
| 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 | 5 800 000.00 | | | 5 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 800 000.00 | |
I4 DECREASES Grand Total | | | 5 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 800 000.00 | | | 5 800 000.00 |
| |
| 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 | 6 293.00 | 6 293.00 | | 6 293.00 |
VI Group and Associates | 4 444 687.00 | 4 444 687.00 | | 4 444 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 450 980.00 | 4 450 980.00 | | 4 450 980.00 |
