| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 560 000.00 | 260 000.00 | 300 000.00 | 560 000.00 |
CF Cash and cash equivalents | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 131.00 | | 131.00 | 131.00 |
CO Grand total (0 to V) | 560 131.00 | 260 000.00 | 300 131.00 | 560 131.00 |
CU Other investments | 560 000.00 | 260 000.00 | 300 000.00 | 560 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 158 809.00 | 166 168.00 | | 158 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -265 951.00 | -7 359.00 | | -265 951.00 |
DL TOTAL (I) | -92 142.00 | 173 809.00 | | -92 142.00 |
DU Loans and Debts from Credit Institutions (3) | 366 493.00 | 363 386.00 | | 366 493.00 |
DX Trade payables and related accounts | 15 276.00 | 12 936.00 | | 15 276.00 |
DY Tax and social security liabilities | 504.00 | | | 504.00 |
EA Other liabilities | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 392 273.00 | 386 322.00 | | 392 273.00 |
EE Grand total (I to V) | 300 131.00 | 560 131.00 | | 300 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 486.00 | |
FX Taxes, duties, and similar payments | | | 504.00 | |
GF Total Operating Expenses (II) | | | 4 990.00 | |
GG - OPERATING RESULT (I - II) | | | -4 990.00 | |
GQ Financial allocations to depreciation and provisions | | | 260 000.00 | |
GR Interest and similar expenses | | | 961.00 | |
GU Total financial expenses (VI) | | | 260 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -260 961.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -265 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 951.00 | 7 359.00 | | 265 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -265 951.00 | -7 359.00 | | -265 951.00 |
| |
| 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 | 560 000.00 | | | 560 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 000.00 | |
I4 DECREASES Grand Total | | | 560 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 560 000.00 | | | 560 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 260 000.00 | | |
7C Grand total | | 260 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 260 000.00 | | |
| |
| 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 | 15 276.00 | 15 276.00 | | 15 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 366 493.00 | 366 493.00 | | 366 493.00 |
VN Other taxes, similar payments | 504.00 | 504.00 | | 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 504.00 | 504.00 | | 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 392 273.00 | 392 273.00 | | 392 273.00 |
