| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 150 000.00 | | 20 150 000.00 | 20 150 000.00 |
CF Cash and cash equivalents | 33 547.00 | | 33 547.00 | 33 547.00 |
CJ TOTAL (II) | 33 547.00 | | 33 547.00 | 33 547.00 |
CO Grand total (0 to V) | 20 183 547.00 | | 20 183 547.00 | 20 183 547.00 |
CU Other investments | 20 150 000.00 | | 20 150 000.00 | 20 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 304 500.00 | 20 304 500.00 | | 20 304 500.00 |
DH Retained earnings | -188 333.00 | | | -188 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 423.00 | -188 333.00 | | -13 423.00 |
DL TOTAL (I) | 20 102 744.00 | 20 116 167.00 | | 20 102 744.00 |
DU Loans and Debts from Credit Institutions (3) | | 29.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 51 336.00 | 50 742.00 | | 51 336.00 |
DX Trade payables and related accounts | 29 466.00 | 16 922.00 | | 29 466.00 |
EC TOTAL (IV) | 80 803.00 | 67 694.00 | | 80 803.00 |
EE Grand total (I to V) | 20 183 547.00 | 20 183 861.00 | | 20 183 547.00 |
| |
| 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 | | | 12 829.00 | |
GF Total Operating Expenses (II) | | | 12 829.00 | |
GG - OPERATING RESULT (I - II) | | | -12 829.00 | |
GR Interest and similar expenses | | | 594.00 | |
GU Total financial expenses (VI) | | | 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 30.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 423.00 | 188 363.00 | | 13 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 423.00 | -188 333.00 | | -13 423.00 |
| |
| 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 | 20 150 000.00 | | | 20 150 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 150 000.00 | |
I4 DECREASES Grand Total | | | 20 150 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 150 000.00 | | | 20 150 000.00 |
| |
| 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 | 29 466.00 | 29 466.00 | | 29 466.00 |
VI Group and Associates | 51 336.00 | 51 336.00 | | 51 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 803.00 | 80 803.00 | | 80 803.00 |
