| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 356.00 | | 356.00 | 356.00 |
BJ TOTAL (I) | 25 585 463.00 | | 25 585 463.00 | 25 585 463.00 |
BZ Other receivables | 1 485.00 | | 1 485.00 | 1 485.00 |
CF Cash and cash equivalents | 99 817.00 | | 99 817.00 | 99 817.00 |
CH Prepaid expenses | 103.00 | | 103.00 | 103.00 |
CJ TOTAL (II) | 101 405.00 | | 101 405.00 | 101 405.00 |
CO Grand total (0 to V) | 25 686 868.00 | | 25 686 868.00 | 25 686 868.00 |
CU Other investments | 25 585 107.00 | | 25 585 107.00 | 25 585 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 584 107.00 | 1 000.00 | | 25 584 107.00 |
DH Retained earnings | -53 769.00 | -7 968.00 | | -53 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -84 095.00 | -45 801.00 | | -84 095.00 |
DL TOTAL (I) | 25 446 243.00 | -52 769.00 | | 25 446 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 245.00 | 48 201.00 | | 65 245.00 |
DX Trade payables and related accounts | 8 910.00 | 15 697.00 | | 8 910.00 |
DY Tax and social security liabilities | 69 382.00 | | | 69 382.00 |
EB Prepaid income (2) | 97 089.00 | | | 97 089.00 |
EC TOTAL (IV) | 240 625.00 | 63 898.00 | | 240 625.00 |
EE Grand total (I to V) | 25 686 868.00 | 11 129.00 | | 25 686 868.00 |
EG Accrued income and payables due within one year | 240 625.00 | 15 697.00 | | 240 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 218.00 | | 73 218.00 | 73 218.00 |
FJ Net sales | 73 218.00 | | 73 218.00 | 73 218.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 73 219.00 | |
FW Other purchases and external expenses | | | 66 656.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
FY Salaries and Wages | | | 61 840.00 | |
FZ Social Security Contributions | | | 26 134.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 154 814.00 | |
GG - OPERATING RESULT (I - II) | | | -81 595.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 266 617.00 | |
GP Total financial income (V) | | | 266 617.00 | |
GR Interest and similar expenses | | | 269 117.00 | |
GU Total financial expenses (VI) | | | 269 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -84 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 339 836.00 | | | 339 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 423 931.00 | 45 801.00 | | 423 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -84 095.00 | -45 801.00 | | -84 095.00 |
| |
| 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 | 1 000.00 | | 25 584 463.00 | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 585 463.00 | |
I4 DECREASES Grand Total | | | 25 585 463.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | 25 584 463.00 | 1 000.00 |
| |
| 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 | 8 910.00 | 8 910.00 | | 8 910.00 |
8C Staff and Related Accounts | 10 076.00 | 10 076.00 | | 10 076.00 |
8D Social Security and Other Social Organizations | 39 635.00 | 39 635.00 | | 39 635.00 |
8L Deferred income | 97 089.00 | 97 089.00 | | 97 089.00 |
UT Other financial assets | 356.00 | | | 356.00 |
VB VAT | 1 485.00 | | | 1 485.00 |
VI Group and Associates | 65 245.00 | 65 245.00 | | 65 245.00 |
VQ Other Taxes, Duties, and Similar Debts | 88.00 | 88.00 | | 88.00 |
VS Prepaid expenses | 103.00 | | | 103.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 944.00 | 1 588.00 | 356.00 | 1 944.00 |
VW VAT | 19 583.00 | 19 583.00 | | 19 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 625.00 | 240 625.00 | | 240 625.00 |
