| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 997.00 | | 2 997.00 | 2 997.00 |
BZ Other receivables | 3 367 607.00 | | 3 367 607.00 | 3 367 607.00 |
CF Cash and cash equivalents | 28 324.00 | | 28 324.00 | 28 324.00 |
CJ TOTAL (II) | 3 395 931.00 | | 3 395 931.00 | 3 395 931.00 |
CO Grand total (0 to V) | 3 398 928.00 | | 3 398 928.00 | 3 398 928.00 |
CU Other investments | 2 997.00 | | 2 997.00 | 2 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -20 185.00 | -16 218.00 | | -20 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 214.00 | -3 967.00 | | -4 214.00 |
DL TOTAL (I) | 75 599.00 | 79 814.00 | | 75 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 320 676.00 | 1 654 946.00 | | 3 320 676.00 |
DX Trade payables and related accounts | 2 652.00 | 2 760.00 | | 2 652.00 |
DY Tax and social security liabilities | | 250.00 | | |
EC TOTAL (IV) | 3 323 328.00 | 1 657 956.00 | | 3 323 328.00 |
EE Grand total (I to V) | 3 398 928.00 | 1 737 770.00 | | 3 398 928.00 |
EG Accrued income and payables due within one year | 3 323 328.00 | 1 657 956.00 | | 3 323 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 278.00 | |
GF Total Operating Expenses (II) | | | 4 279.00 | |
GG - OPERATING RESULT (I - II) | | | -4 279.00 | |
GL Other interest and similar income | | | 65.00 | |
GP Total financial income (V) | | | 65.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65.00 | 77.00 | | 65.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 279.00 | 4 045.00 | | 4 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 214.00 | -3 967.00 | | -4 214.00 |
| |
| 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 | 1 998.00 | | 999.00 | 1 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 997.00 | |
I4 DECREASES Grand Total | | | 2 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 998.00 | | 999.00 | 1 998.00 |
| |
| 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 | 2 652.00 | 2 652.00 | | 2 652.00 |
VB VAT | 1 957.00 | 1 957.00 | | 1 957.00 |
VC Group and associates | 3 352 420.00 | 3 352 420.00 | | 3 352 420.00 |
VI Group and Associates | 3 307 447.00 | 3 307 447.00 | | 3 307 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 354 377.00 | 3 354 377.00 | | 3 354 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 310 099.00 | 3 310 099.00 | | 3 310 099.00 |
