| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 100 000.00 | 100 000.00 | | 100 000.00 |
BJ TOTAL (I) | 1 350 000.00 | 1 350 000.00 | | 1 350 000.00 |
CF Cash and cash equivalents | 61 505.00 | | 61 505.00 | 61 505.00 |
CJ TOTAL (II) | 61 505.00 | | 61 505.00 | 61 505.00 |
CO Grand total (0 to V) | 1 411 505.00 | 1 350 000.00 | 61 505.00 | 1 411 505.00 |
CU Other investments | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DH Retained earnings | -1 270 218.00 | -813 208.00 | | -1 270 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 718.00 | -457 009.00 | | -103 718.00 |
DL TOTAL (I) | -123 936.00 | -20 218.00 | | -123 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 800.00 | 12 800.00 | | 179 800.00 |
DX Trade payables and related accounts | 5 640.00 | 8 580.00 | | 5 640.00 |
EC TOTAL (IV) | 185 440.00 | 21 380.00 | | 185 440.00 |
EE Grand total (I to V) | 61 505.00 | 1 162.00 | | 61 505.00 |
EG Accrued income and payables due within one year | 5 640.00 | 21 380.00 | | 5 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 718.00 | |
GF Total Operating Expenses (II) | | | 3 718.00 | |
GG - OPERATING RESULT (I - II) | | | -3 718.00 | |
GQ Financial allocations to depreciation and provisions | | | 100 000.00 | |
GU Total financial expenses (VI) | | | 100 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 718.00 | 457 009.00 | | 103 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 718.00 | -457 009.00 | | -103 718.00 |
| |
| 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 | 1 250 000.00 | | 100 000.00 | 1 250 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 350 000.00 | |
I4 DECREASES Grand Total | | | 1 350 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 250 000.00 | | 100 000.00 | 1 250 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 250 000.00 | 100 000.00 | | 1 250 000.00 |
7C Grand total | 1 250 000.00 | 100 000.00 | | 1 250 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 100 000.00 | | |
| |
| 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 | 5 640.00 | 5 640.00 | | 5 640.00 |
UL Receivables related to investments | 100 000.00 | | | 100 000.00 |
VI Group and Associates | 179 800.00 | | 179 800.00 | 179 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 000.00 | | 100 000.00 | 100 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 440.00 | 5 640.00 | 179 800.00 | 185 440.00 |
