| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 153 800.00 | | 153 800.00 | 153 800.00 |
BZ Other receivables | 311 000.00 | | 311 000.00 | 311 000.00 |
CD Marketable securities | 2 600 000.00 | | 2 600 000.00 | 2 600 000.00 |
CF Cash and cash equivalents | 5 826.00 | | 5 826.00 | 5 826.00 |
CJ TOTAL (II) | 2 916 826.00 | | 2 916 826.00 | 2 916 826.00 |
CO Grand total (0 to V) | 3 070 626.00 | | 3 070 626.00 | 3 070 626.00 |
CU Other investments | 153 800.00 | | 153 800.00 | 153 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 753 800.00 | 15 000.00 | | 2 753 800.00 |
DH Retained earnings | -11 400.00 | | | -11 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 422.00 | -11 400.00 | | -103 422.00 |
DL TOTAL (I) | 2 638 978.00 | 3 600.00 | | 2 638 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 428 155.00 | | | 428 155.00 |
DX Trade payables and related accounts | 3 493.00 | 11 400.00 | | 3 493.00 |
EC TOTAL (IV) | 431 649.00 | 11 400.00 | | 431 649.00 |
EE Grand total (I to V) | 3 070 626.00 | 15 000.00 | | 3 070 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 103 128.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 103 267.00 | |
GG - OPERATING RESULT (I - II) | | | -103 267.00 | |
GR Interest and similar expenses | | | 155.00 | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 422.00 | 11 400.00 | | 103 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 422.00 | -11 400.00 | | -103 422.00 |
| |
| 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 | | | 153 800.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6.00 | 6.00 | | 6.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153 800.00 | |
I4 DECREASES Grand Total | | | 153 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 153 800.00 | |
| |
| 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 | 428 155.00 | 428 155.00 | | 428 155.00 |
8B Suppliers and Related Accounts | 3 493.00 | 3 493.00 | | 3 493.00 |
UL Receivables related to investments | 6.00 | 6.00 | | 6.00 |
VC Group and associates | 311 000.00 | 311 000.00 | | 311 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 000.00 | 311 000.00 | | 311 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 431 649.00 | 431 649.00 | | 431 649.00 |
