| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 650 000.00 | | 650 000.00 | 650 000.00 |
BZ Other receivables | 324.00 | | 324.00 | 324.00 |
CF Cash and cash equivalents | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 329.00 | | 329.00 | 329.00 |
CO Grand total (0 to V) | 650 329.00 | | 650 329.00 | 650 329.00 |
CU Other investments | 650 000.00 | | 650 000.00 | 650 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -12 145.00 | | | -12 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 017.00 | -12 145.00 | | -13 017.00 |
DL TOTAL (I) | -15 162.00 | -2 145.00 | | -15 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 015.00 | 65 592.00 | | 157 015.00 |
DX Trade payables and related accounts | 3 694.00 | 1 380.00 | | 3 694.00 |
EA Other liabilities | 504 781.00 | 585 286.00 | | 504 781.00 |
EC TOTAL (IV) | 665 490.00 | 652 258.00 | | 665 490.00 |
EE Grand total (I to V) | 650 329.00 | 650 113.00 | | 650 329.00 |
EG Accrued income and payables due within one year | 260 062.00 | 156 335.00 | | 260 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 235.00 | |
GF Total Operating Expenses (II) | | | 2 235.00 | |
GG - OPERATING RESULT (I - II) | | | -2 235.00 | |
GR Interest and similar expenses | | | 10 782.00 | |
GU Total financial expenses (VI) | | | 10 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 017.00 | 12 145.00 | | 13 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 017.00 | -12 145.00 | | -13 017.00 |
| |
| 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 | 650 000.00 | | | 650 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650 000.00 | |
I4 DECREASES Grand Total | | | 650 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 650 000.00 | | | 650 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 137 515.00 | 137 515.00 | | 137 515.00 |
8B Suppliers and Related Accounts | 3 694.00 | 3 694.00 | | 3 694.00 |
8K Other liabilities (including liabilities related to repo transactions) | 504 781.00 | 99 353.00 | 380 614.00 | 504 781.00 |
VI Group and Associates | 19 500.00 | 19 500.00 | | 19 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 324.00 | 324.00 | | 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 324.00 | 324.00 | | 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 665 490.00 | 260 062.00 | 380 614.00 | 665 490.00 |
