| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 99 000.00 | | 99 000.00 | 99 000.00 |
BZ Other receivables | 401 659.00 | | 401 659.00 | 401 659.00 |
CF Cash and cash equivalents | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 402 159.00 | | 402 159.00 | 402 159.00 |
CO Grand total (0 to V) | 501 159.00 | | 501 159.00 | 501 159.00 |
CU Other investments | 99 000.00 | | 99 000.00 | 99 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -20 529.00 | -14 688.00 | | -20 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 071.00 | -5 840.00 | | -5 071.00 |
DL TOTAL (I) | 24 401.00 | 29 471.00 | | 24 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 473 316.00 | 123 600.00 | | 473 316.00 |
DX Trade payables and related accounts | 3 442.00 | 1 608.00 | | 3 442.00 |
EC TOTAL (IV) | 476 758.00 | 125 208.00 | | 476 758.00 |
EE Grand total (I to V) | 501 159.00 | 154 679.00 | | 501 159.00 |
EG Accrued income and payables due within one year | 476 758.00 | 125 208.00 | | 476 758.00 |
EI Including equity loans | 473 316.00 | | | 473 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 701.00 | |
GF Total Operating Expenses (II) | | | 4 701.00 | |
GG - OPERATING RESULT (I - II) | | | -4 701.00 | |
GL Other interest and similar income | | | 267.00 | |
GP Total financial income (V) | | | 267.00 | |
GR Interest and similar expenses | | | 637.00 | |
GU Total financial expenses (VI) | | | 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 268.00 | 368.00 | | 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 338.00 | 6 208.00 | | 5 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 071.00 | -5 840.00 | | -5 071.00 |
| |
| 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 | 99 000.00 | | | 99 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 000.00 | |
I4 DECREASES Grand Total | | | 99 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 000.00 | | | 99 000.00 |
| |
| 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 | 3 442.00 | 3 442.00 | | 3 442.00 |
8K Other liabilities (including liabilities related to repo transactions) | 473 316.00 | 473 316.00 | | 473 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 476 758.00 | 476 758.00 | | 476 758.00 |
