| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 223 920.00 | | 223 920.00 | 223 920.00 |
BZ Other receivables | 512 622.00 | | 512 622.00 | 512 622.00 |
CF Cash and cash equivalents | 11 818.00 | | 11 818.00 | 11 818.00 |
CJ TOTAL (II) | 524 441.00 | | 524 441.00 | 524 441.00 |
CO Grand total (0 to V) | 748 361.00 | | 748 361.00 | 748 361.00 |
CU Other investments | 223 920.00 | | 223 920.00 | 223 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -60 552.00 | -36 682.00 | | -60 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 401.00 | -23 870.00 | | -7 401.00 |
DL TOTAL (I) | 432 048.00 | 439 448.00 | | 432 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 313 186.00 | 200 047.00 | | 313 186.00 |
DX Trade payables and related accounts | 3 127.00 | 2 344.00 | | 3 127.00 |
EC TOTAL (IV) | 316 313.00 | 202 390.00 | | 316 313.00 |
EE Grand total (I to V) | 748 361.00 | 641 839.00 | | 748 361.00 |
EG Accrued income and payables due within one year | 316 313.00 | 202 390.00 | | 316 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 6 301.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 301.00 | |
GG - OPERATING RESULT (I - II) | | | -6 301.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 994.00 | |
GP Total financial income (V) | | | 1 994.00 | |
GR Interest and similar expenses | | | 3 093.00 | |
GU Total financial expenses (VI) | | | 3 093.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 994.00 | 300.00 | | 1 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 394.00 | 24 170.00 | | 9 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 401.00 | -23 870.00 | | -7 401.00 |
| |
| 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 | 223 920.00 | | | 223 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 223 920.00 | |
I4 DECREASES Grand Total | | | 223 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 223 920.00 | | | 223 920.00 |
| |
| 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 | 3 127.00 | 3 127.00 | | 3 127.00 |
VC Group and associates | 512 622.00 | 512 622.00 | | 512 622.00 |
VI Group and Associates | 313 186.00 | 313 186.00 | | 313 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 622.00 | 512 622.00 | | 512 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 316 313.00 | 316 313.00 | | 316 313.00 |
