| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 250 999.00 | | 250 999.00 | 250 999.00 |
CF Cash and cash equivalents | 20 611.00 | | 20 611.00 | 20 611.00 |
CJ TOTAL (II) | 20 611.00 | | 20 611.00 | 20 611.00 |
CO Grand total (0 to V) | 271 610.00 | | 271 610.00 | 271 610.00 |
CU Other investments | 250 999.00 | | 250 999.00 | 250 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 517 000.00 | 487 000.00 | | 517 000.00 |
DH Retained earnings | -28 435 600.00 | -20 521 566.00 | | -28 435 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 546 869.00 | -7 914 034.00 | | -6 546 869.00 |
DL TOTAL (I) | -34 465 469.00 | -27 948 600.00 | | -34 465 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 528 391.00 | 7 894 858.00 | | 6 528 391.00 |
DX Trade payables and related accounts | 11 352.00 | 13 500.00 | | 11 352.00 |
DY Tax and social security liabilities | | 75.00 | | |
EA Other liabilities | 28 197 336.00 | 20 302 478.00 | | 28 197 336.00 |
EC TOTAL (IV) | 34 737 079.00 | 28 210 911.00 | | 34 737 079.00 |
EE Grand total (I to V) | 271 610.00 | 262 311.00 | | 271 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 403.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 18 478.00 | |
GG - OPERATING RESULT (I - II) | | | -18 478.00 | |
GR Interest and similar expenses | | | 6 528 391.00 | |
GU Total financial expenses (VI) | | | 6 528 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 528 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 546 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 546 869.00 | 7 914 034.00 | | 6 546 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 546 869.00 | -7 914 034.00 | | -6 546 869.00 |
| |
| 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 | 250 999.00 | | | 250 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 999.00 | |
I4 DECREASES Grand Total | | | 250 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 999.00 | | | 250 999.00 |
| |
| 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 | 6 528 391.00 | 6 528 391.00 | | 6 528 391.00 |
8B Suppliers and Related Accounts | 11 352.00 | 11 352.00 | | 11 352.00 |
VI Group and Associates | 28 197 336.00 | 28 197 336.00 | | 28 197 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 737 079.00 | 34 737 079.00 | | 34 737 079.00 |
