| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 276 345.00 | 1 933 910.00 | 342 435.00 | 2 276 345.00 |
BZ Other receivables | 70 429.00 | | 70 429.00 | 70 429.00 |
CF Cash and cash equivalents | 3 817.00 | | 3 817.00 | 3 817.00 |
CJ TOTAL (II) | 74 246.00 | | 74 246.00 | 74 246.00 |
CO Grand total (0 to V) | 2 350 591.00 | 1 933 910.00 | 416 681.00 | 2 350 591.00 |
CU Other investments | 2 276 345.00 | 1 933 910.00 | 342 435.00 | 2 276 345.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DH Retained earnings | 384 463.00 | | | 384 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -137 668.00 | | | -137 668.00 |
DL TOTAL (I) | 411 796.00 | | | 411 796.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 835.00 | | | 2 835.00 |
DX Trade payables and related accounts | 1 980.00 | | | 1 980.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 4 885.00 | | | 4 885.00 |
EE Grand total (I to V) | 416 681.00 | | | 416 681.00 |
EG Accrued income and payables due within one year | 4 885.00 | | | 4 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 404.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GF Total Operating Expenses (II) | | | 3 474.00 | |
GG - OPERATING RESULT (I - II) | | | -3 474.00 | |
GQ Financial allocations to depreciation and provisions | | | 134 947.00 | |
GR Interest and similar expenses | | | 117.00 | |
GU Total financial expenses (VI) | | | 135 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -135 064.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -138 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 200.00 | | | 1 200.00 |
HD Total exceptional income (VII) | 1 200.00 | | | 1 200.00 |
HF Exceptional expenses on capital transactions | 330.00 | | | 330.00 |
HH Total exceptional expenses (VIII) | 330.00 | | | 330.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 870.00 | | | 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 200.00 | | | 1 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 868.00 | | | 138 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -137 668.00 | | | -137 668.00 |
| |
| 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 | 2 276 675.00 | | | 2 276 675.00 |
I3 DECREASES Total Financial Fixed Assets | | 330.00 | 2 276 345.00 | |
I4 DECREASES Grand Total | | 330.00 | 2 276 345.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 276 675.00 | | | 2 276 675.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 798 963.00 | 134 947.00 | | 1 798 963.00 |
7C Grand total | 1 798 963.00 | 134 947.00 | | 1 798 963.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 134 947.00 | | |
| |
| 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 | 1 980.00 | 1 980.00 | | 1 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
VC Group and associates | 67 594.00 | | | 67 594.00 |
VI Group and Associates | 2 835.00 | 2 835.00 | | 2 835.00 |
VM Income taxes | 2 835.00 | | | 2 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 429.00 | 70 429.00 | | 70 429.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 885.00 | 4 885.00 | | 4 885.00 |
