| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 170 000.00 | | 170 000.00 | 170 000.00 |
BZ Other receivables | 9 332 019.00 | | 9 332 019.00 | 9 332 019.00 |
CF Cash and cash equivalents | 16 167.00 | | 16 167.00 | 16 167.00 |
CJ TOTAL (II) | 9 348 186.00 | | 9 348 186.00 | 9 348 186.00 |
CO Grand total (0 to V) | 9 518 186.00 | | 9 518 186.00 | 9 518 186.00 |
CU Other investments | 170 000.00 | | 170 000.00 | 170 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 198.00 | | | -25 198.00 |
DL TOTAL (I) | -20 198.00 | | | -20 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 362 180.00 | | | 9 362 180.00 |
DX Trade payables and related accounts | 6 204.00 | | | 6 204.00 |
DZ Fixed asset liabilities and related accounts | 170 000.00 | | | 170 000.00 |
EC TOTAL (IV) | 9 538 384.00 | | | 9 538 384.00 |
EE Grand total (I to V) | 9 518 186.00 | | | 9 518 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 117.00 | |
GF Total Operating Expenses (II) | | | 25 117.00 | |
GG - OPERATING RESULT (I - II) | | | -25 117.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 117 259.00 | |
GP Total financial income (V) | | | 117 259.00 | |
GR Interest and similar expenses | | | 117 340.00 | |
GU Total financial expenses (VI) | | | 117 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 259.00 | | | 117 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 457.00 | | | 142 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 198.00 | | | -25 198.00 |
| |
| 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 | | | 170 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 170 000.00 | |
I4 DECREASES Grand Total | | | 170 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 170 000.00 | |
| |
| 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 | 6 205.00 | 6 205.00 | | 6 205.00 |
8J Fixed Asset Liabilities and Related Accounts | 170 000.00 | 170 000.00 | | 170 000.00 |
VC Group and associates | 9 332 019.00 | | 9 332 019.00 | 9 332 019.00 |
VI Group and Associates | 9 362 180.00 | 30 161.00 | | 9 362 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 332 019.00 | | 9 332 019.00 | 9 332 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 538 385.00 | 206 366.00 | | 9 538 385.00 |
