| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 7 187 917.00 | | 7 187 917.00 | 7 187 917.00 |
CF Cash and cash equivalents | 11 729.00 | | 11 729.00 | 11 729.00 |
CJ TOTAL (II) | 7 199 647.00 | | 7 199 647.00 | 7 199 647.00 |
CO Grand total (0 to V) | 7 209 647.00 | | 7 209 647.00 | 7 209 647.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | -23 297.00 | -13 322.00 | | -23 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 871.00 | -9 975.00 | | -16 871.00 |
DL TOTAL (I) | -40 157.00 | -23 287.00 | | -40 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 244 299.00 | 7 258 552.00 | | 7 244 299.00 |
DX Trade payables and related accounts | 5 280.00 | 5 462.00 | | 5 280.00 |
DY Tax and social security liabilities | 225.00 | 75.00 | | 225.00 |
EC TOTAL (IV) | 7 249 804.00 | 7 264 088.00 | | 7 249 804.00 |
EE Grand total (I to V) | 7 209 647.00 | 7 240 802.00 | | 7 209 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 425.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 8 575.00 | |
GG - OPERATING RESULT (I - II) | | | -8 575.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 602 452.00 | |
GP Total financial income (V) | | | 602 452.00 | |
GR Interest and similar expenses | | | 610 747.00 | |
GU Total financial expenses (VI) | | | 610 747.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HH Total exceptional expenses (VIII) | | 10 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 602 452.00 | 100 998.00 | | 602 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 619 322.00 | 110 973.00 | | 619 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 871.00 | -9 975.00 | | -16 871.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | | 10 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 244 299.00 | 7 244 299.00 | | 7 244 299.00 |
8B Suppliers and Related Accounts | 5 280.00 | 5 280.00 | | 5 280.00 |
UX Other trade receivables | 7 187 917.00 | | | 7 187 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 187 917.00 | 7 187 917.00 | | 7 187 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 249 804.00 | 7 249 804.00 | | 7 249 804.00 |
