| |
| 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 | 10 648 255.00 | | 10 648 255.00 | 10 648 255.00 |
CF Cash and cash equivalents | 425.00 | | 425.00 | 425.00 |
CJ TOTAL (II) | 10 648 679.00 | | 10 648 679.00 | 10 648 679.00 |
CO Grand total (0 to V) | 10 658 679.00 | | 10 658 679.00 | 10 658 679.00 |
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 | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -12 819.00 | | | -12 819.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 784.00 | -12 819.00 | | -9 784.00 |
DL TOTAL (I) | -12 603.00 | -2 819.00 | | -12 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 665 853.00 | 9 837 267.00 | | 10 665 853.00 |
DX Trade payables and related accounts | 5 280.00 | 5 402.00 | | 5 280.00 |
DY Tax and social security liabilities | 150.00 | | | 150.00 |
EA Other liabilities | | 10 000.00 | | |
EC TOTAL (IV) | 10 671 283.00 | 9 852 668.00 | | 10 671 283.00 |
EE Grand total (I to V) | 10 658 679.00 | 9 849 849.00 | | 10 658 679.00 |
EG Accrued income and payables due within one year | 10 671 283.00 | 9 852 668.00 | | 10 671 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 686.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 836.00 | |
GG - OPERATING RESULT (I - II) | | | -8 836.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 880 138.00 | |
GP Total financial income (V) | | | 880 138.00 | |
GR Interest and similar expenses | | | 881 086.00 | |
GU Total financial expenses (VI) | | | 881 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 784.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 880 138.00 | 56 306.00 | | 880 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 889 922.00 | 69 125.00 | | 889 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 784.00 | -12 819.00 | | -9 784.00 |
| |
| 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 | 10 665 853.00 | 10 665 853.00 | | 10 665 853.00 |
8B Suppliers and Related Accounts | 5 280.00 | 5 280.00 | | 5 280.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 648 255.00 | 10 648 255.00 | | 10 648 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 671 283.00 | 10 671 283.00 | | 10 671 283.00 |
