| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 850 000.00 | | 3 850 000.00 | 3 850 000.00 |
BZ Other receivables | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 27 523.00 | | 27 523.00 | 27 523.00 |
CJ TOTAL (II) | 37 523.00 | | 37 523.00 | 37 523.00 |
CO Grand total (0 to V) | 3 887 523.00 | | 3 887 523.00 | 3 887 523.00 |
CU Other investments | 3 850 000.00 | | 3 850 000.00 | 3 850 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 909 776.00 | | | 3 909 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 808.00 | | | -41 808.00 |
DL TOTAL (I) | 3 867 968.00 | | | 3 867 968.00 |
DV Miscellaneous Loans and Financial Debts (4) | 555.00 | | | 555.00 |
DX Trade payables and related accounts | 9 000.00 | | | 9 000.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 19 555.00 | | | 19 555.00 |
EE Grand total (I to V) | 3 887 523.00 | | | 3 887 523.00 |
EG Accrued income and payables due within one year | 19 555.00 | | | 19 555.00 |
EI Including equity loans | 555.00 | | | 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 253.00 | |
GF Total Operating Expenses (II) | | | 41 253.00 | |
GG - OPERATING RESULT (I - II) | | | -41 253.00 | |
GR Interest and similar expenses | | | 555.00 | |
GU Total financial expenses (VI) | | | 555.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -555.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 808.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 808.00 | | | 41 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 808.00 | | | -41 808.00 |
| |
| 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 | | | 4 200 000.00 | |
I3 DECREASES Total Financial Fixed Assets | 350 000.00 | | 3 850 000.00 | 350 000.00 |
I4 DECREASES Grand Total | 350 000.00 | | 3 850 000.00 | 350 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 200 000.00 | |
| |
| 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 | 9 000.00 | 9 000.00 | | 9 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 555.00 | 555.00 | | 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 000.00 | 10 000.00 | | 10 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 555.00 | 19 555.00 | | 19 555.00 |
