| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 680 256.00 | 1 502 146.00 | 178 110.00 | 1 680 256.00 |
CF Cash and cash equivalents | 492.00 | | 492.00 | 492.00 |
CJ TOTAL (II) | 1 680 747.00 | 1 502 146.00 | 178 602.00 | 1 680 747.00 |
CO Grand total (0 to V) | 1 680 747.00 | 1 502 146.00 | 178 602.00 | 1 680 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DG Other reserves | 269 889.00 | | | 269 889.00 |
DH Retained earnings | -1 665 669.00 | | | -1 665 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 599.00 | | | -28 599.00 |
DL TOTAL (I) | -1 382 455.00 | | | -1 382 455.00 |
DQ Provisions for Expenses | 1 019 888.00 | | | 1 019 888.00 |
DR TOTAL (IV) | 1 019 888.00 | | | 1 019 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 534 969.00 | | | 534 969.00 |
DX Trade payables and related accounts | 6 200.00 | | | 6 200.00 |
EC TOTAL (IV) | 541 169.00 | | | 541 169.00 |
EE Grand total (I to V) | 178 602.00 | | | 178 602.00 |
EG Accrued income and payables due within one year | 541 169.00 | | | 541 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 099.00 | |
GF Total Operating Expenses (II) | | | 26 099.00 | |
GG - OPERATING RESULT (I - II) | | | -26 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 500.00 | | | 2 500.00 |
HH Total exceptional expenses (VIII) | 2 500.00 | | | 2 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 500.00 | | | -2 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 599.00 | | | 28 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 599.00 | | | -28 599.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 1 019 888.00 | | | 1 019 888.00 |
6X Other provisions for depreciation | 1 499 646.00 | 2 500.00 | | 1 499 646.00 |
7B Total provisions for depreciation | 1 499 646.00 | 2 500.00 | | 1 499 646.00 |
7C Grand total | 2 519 534.00 | 2 500.00 | | 2 519 534.00 |
UJ - Exceptional | | 2 500.00 | | |
| |
| 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 | 6 200.00 | 6 200.00 | | 6 200.00 |
VB VAT | 173 110.00 | | | 173 110.00 |
VC Group and associates | 1 429 814.00 | | | 1 429 814.00 |
VI Group and Associates | 534 969.00 | 534 969.00 | | 534 969.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 77 332.00 | | | 77 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 680 256.00 | 1 680 256.00 | | 1 680 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 541 169.00 | 541 169.00 | | 541 169.00 |
