| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 78 756.00 | | 78 756.00 | 78 756.00 |
BZ Other receivables | 524 138.00 | | 524 138.00 | 524 138.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 524 148.00 | | 524 148.00 | 524 148.00 |
CO Grand total (0 to V) | 602 904.00 | | 602 904.00 | 602 904.00 |
CU Other investments | 78 756.00 | | 78 756.00 | 78 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -21 042.00 | -17 051.00 | | -21 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 224.00 | -3 992.00 | | -3 224.00 |
DL TOTAL (I) | -20 266.00 | -17 042.00 | | -20 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 618 421.00 | 618 375.00 | | 618 421.00 |
DX Trade payables and related accounts | 3 750.00 | 3 555.00 | | 3 750.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 623 170.00 | 622 930.00 | | 623 170.00 |
EE Grand total (I to V) | 602 904.00 | 605 888.00 | | 602 904.00 |
EG Accrued income and payables due within one year | 623 170.00 | 622 930.00 | | 623 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 224.00 | |
GF Total Operating Expenses (II) | | | 3 224.00 | |
GG - OPERATING RESULT (I - II) | | | -3 224.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 224.00 | 3 992.00 | | 3 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 224.00 | -3 992.00 | | -3 224.00 |
| |
| 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 | 78 756.00 | | | 78 756.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 756.00 | |
I4 DECREASES Grand Total | | | 78 756.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 756.00 | | | 78 756.00 |
| |
| 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 | 3 750.00 | 3 750.00 | | 3 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 619 421.00 | 619 421.00 | | 619 421.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 524 138.00 | 524 138.00 | | 524 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 524 138.00 | 524 138.00 | | 524 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 623 170.00 | 623 170.00 | | 623 170.00 |
