| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
CU Other investments | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -145 419.00 | -114 085.00 | | -145 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 257.00 | -31 333.00 | | -32 257.00 |
DK Regulated provisions | 79 036.00 | 57 459.00 | | 79 036.00 |
DL TOTAL (I) | -61 639.00 | -50 959.00 | | -61 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 483 232.00 | 1 472 987.00 | | 1 483 232.00 |
DX Trade payables and related accounts | 1 800.00 | 1 440.00 | | 1 800.00 |
EC TOTAL (IV) | 1 485 032.00 | 1 474 427.00 | | 1 485 032.00 |
EE Grand total (I to V) | 1 423 392.00 | 1 423 467.00 | | 1 423 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 257.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 2 407.00 | |
GG - OPERATING RESULT (I - II) | | | -2 407.00 | |
GR Interest and similar expenses | | | 8 273.00 | |
GU Total financial expenses (VI) | | | 8 273.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 21 577.00 | 21 577.00 | | 21 577.00 |
HH Total exceptional expenses (VIII) | 21 577.00 | 21 577.00 | | 21 577.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 577.00 | -21 577.00 | | -21 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 257.00 | 31 333.00 | | 32 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 257.00 | -31 333.00 | | -32 257.00 |
| |
| 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 | 1 423 392.00 | | | 1 423 392.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 423 392.00 | |
I4 DECREASES Grand Total | | | 1 423 392.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 423 392.00 | | | 1 423 392.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 57 459.00 | 21 577.00 | | 57 459.00 |
7C Grand total | 57 459.00 | 21 577.00 | | 57 459.00 |
UJ - Exceptional | | 21 577.00 | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VI Group and Associates | 1 483 232.00 | 1 483 232.00 | | 1 483 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 485 032.00 | 1 485 032.00 | | 1 485 032.00 |
