| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 53 960.00 | | 53 960.00 | 53 960.00 |
BZ Other receivables | 261 979.00 | | 261 979.00 | 261 979.00 |
CF Cash and cash equivalents | 1 454.00 | | 1 454.00 | 1 454.00 |
CJ TOTAL (II) | 263 432.00 | | 263 432.00 | 263 432.00 |
CO Grand total (0 to V) | 317 392.00 | | 317 392.00 | 317 392.00 |
CU Other investments | 53 960.00 | | 53 960.00 | 53 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -28 399.00 | -26 302.00 | | -28 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 399.00 | -2 097.00 | | -12 399.00 |
DL TOTAL (I) | -35 798.00 | -23 399.00 | | -35 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 351 390.00 | 332 556.00 | | 351 390.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 353 190.00 | 332 556.00 | | 353 190.00 |
EE Grand total (I to V) | 317 392.00 | 309 156.00 | | 317 392.00 |
EG Accrued income and payables due within one year | 353 190.00 | 332 556.00 | | 353 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 939.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 5 064.00 | |
GG - OPERATING RESULT (I - II) | | | -5 064.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 335.00 | |
GU Total financial expenses (VI) | | | 7 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 335.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 2 369.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 399.00 | 4 466.00 | | 12 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 399.00 | -2 097.00 | | -12 399.00 |
| |
| 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 | 1 960.00 | | 52 000.00 | 1 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 53 960.00 | |
I4 DECREASES Grand Total | | | 53 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 960.00 | | 52 000.00 | 1 960.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 758.00 | 758.00 | | 758.00 |
VC Group and associates | 261 221.00 | 261 221.00 | | 261 221.00 |
VI Group and Associates | 351 390.00 | 351 390.00 | | 351 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 979.00 | 261 979.00 | | 261 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 190.00 | 353 190.00 | | 353 190.00 |
