| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 994 275.00 | 1 049 800.00 | 944 475.00 | 1 994 275.00 |
BZ Other receivables | 21 019.00 | | 21 019.00 | 21 019.00 |
CF Cash and cash equivalents | 6 469.00 | | 6 469.00 | 6 469.00 |
CJ TOTAL (II) | 27 488.00 | | 27 488.00 | 27 488.00 |
CO Grand total (0 to V) | 2 021 763.00 | 1 049 800.00 | 971 963.00 | 2 021 763.00 |
CU Other investments | 1 994 275.00 | 1 049 800.00 | 944 475.00 | 1 994 275.00 |
| |
| 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 |
DB Share, merger, contribution premiums, etc. | 942 475.00 | 8 000.00 | | 942 475.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -124 620.00 | -47 297.00 | | -124 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 135 501.00 | -77 323.00 | | -1 135 501.00 |
DL TOTAL (I) | -306 646.00 | -105 620.00 | | -306 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 274 161.00 | 150 418.00 | | 1 274 161.00 |
DX Trade payables and related accounts | 4 448.00 | 4 213.00 | | 4 448.00 |
EC TOTAL (IV) | 1 278 609.00 | 154 631.00 | | 1 278 609.00 |
EE Grand total (I to V) | 971 963.00 | 49 011.00 | | 971 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 683.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 758.00 | |
GG - OPERATING RESULT (I - II) | | | -16 758.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 049 800.00 | |
GR Interest and similar expenses | | | 68 943.00 | |
GU Total financial expenses (VI) | | | 1 118 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 118 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 135 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 135 501.00 | 77 323.00 | | 1 135 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 135 501.00 | -77 323.00 | | -1 135 501.00 |
| |
| 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 | 10 000.00 | | 1 984 275.00 | 10 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 994 275.00 | |
I4 DECREASES Grand Total | | | 1 994 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | 1 984 275.00 | 10 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 049 800.00 | | |
7C Grand total | | 1 049 800.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 049 800.00 | | |
| |
| 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 | 1 274 161.00 | 136 757.00 | 1 137 404.00 | 1 274 161.00 |
8B Suppliers and Related Accounts | 4 448.00 | 4 448.00 | | 4 448.00 |
VC Group and associates | 21 019.00 | | | 21 019.00 |
VJ Loans taken out during the year | 1 137 404.00 | | | 1 137 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 019.00 | 21 019.00 | | 21 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 278 609.00 | 141 205.00 | 1 137 404.00 | 1 278 609.00 |
