| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 739 411.00 | 2 739 411.00 | | 2 739 411.00 |
CF Cash and cash equivalents | 5 741.00 | | 5 741.00 | 5 741.00 |
CJ TOTAL (II) | 8 558.00 | | 8 558.00 | 8 558.00 |
CO Grand total (0 to V) | 2 747 969.00 | 2 739 411.00 | 8 558.00 | 2 747 969.00 |
CU Other investments | 2 739 411.00 | 2 739 411.00 | | 2 739 411.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -5 458 905.00 | -5 230 339.00 | | -5 458 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 924 683.00 | -228 567.00 | | -2 924 683.00 |
DL TOTAL (I) | -8 343 588.00 | -5 418 905.00 | | -8 343 588.00 |
DX Trade payables and related accounts | 3 770.00 | 4 934.00 | | 3 770.00 |
EA Other liabilities | 8 348 297.00 | 8 172 587.00 | | 8 348 297.00 |
EC TOTAL (IV) | 8 352 146.00 | 8 177 521.00 | | 8 352 146.00 |
EE Grand total (I to V) | 8 558.00 | 2 758 616.00 | | 8 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 422.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 9 567.00 | |
GG - OPERATING RESULT (I - II) | | | -9 567.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 739 411.00 | |
GR Interest and similar expenses | | | 175 711.00 | |
GU Total financial expenses (VI) | | | 2 915 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 915 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 924 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10.00 | 4.00 | | 10.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 924 692.00 | 228 571.00 | | 2 924 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 924 683.00 | -228 567.00 | | -2 924 683.00 |
| |
| 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 | 2 739 411.00 | | | 2 739 411.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 739 411.00 | |
I4 DECREASES Grand Total | | | 2 739 411.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 739 411.00 | | | 2 739 411.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 2 739 411.00 | | |
7C Grand total | | 2 739 411.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 739 411.00 | | |
| |
| 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 | 3 770.00 | 3 770.00 | | 3 770.00 |
8E Income Taxes | 79.00 | 79.00 | | 79.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 348 297.00 | 175 711.00 | 8 172 587.00 | 8 348 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 816.00 | | | 2 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 816.00 | 2 816.00 | | 2 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 352 146.00 | 179 559.00 | 8 172 587.00 | 8 352 146.00 |
