| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 199 590.00 | 6 140 370.00 | 59 220.00 | 6 199 590.00 |
CF Cash and cash equivalents | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 11.00 | | 11.00 | 11.00 |
CO Grand total (0 to V) | 6 199 601.00 | 6 140 370.00 | 59 231.00 | 6 199 601.00 |
CU Other investments | 6 199 590.00 | 6 140 370.00 | 59 220.00 | 6 199 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 199 590.00 | 6 199 590.00 | | 6 199 590.00 |
DH Retained earnings | -3 506 676.00 | | | -3 506 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 651 288.00 | -3 506 676.00 | | -2 651 288.00 |
DL TOTAL (I) | 41 625.00 | 2 692 914.00 | | 41 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 604.00 | 8 176.00 | | 16 604.00 |
DX Trade payables and related accounts | 905.00 | 586.00 | | 905.00 |
DY Tax and social security liabilities | 97.00 | 237.00 | | 97.00 |
EC TOTAL (IV) | 17 606.00 | 8 999.00 | | 17 606.00 |
EE Grand total (I to V) | 59 231.00 | 2 701 913.00 | | 59 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 205.00 | |
FX Taxes, duties, and similar payments | | | 542.00 | |
GF Total Operating Expenses (II) | | | 8 596.00 | |
GG - OPERATING RESULT (I - II) | | | -8 596.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 642 693.00 | |
GU Total financial expenses (VI) | | | 2 642 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 642 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 651 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 651 288.00 | 3 506 676.00 | | 2 651 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 651 288.00 | -3 506 676.00 | | -2 651 288.00 |
| |
| 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 | 6 199 590.00 | | | 6 199 590.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 199 590.00 | |
I4 DECREASES Grand Total | | | 6 199 590.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 199 590.00 | | | 6 199 590.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 497 678.00 | 2 642 693.00 | | 3 497 678.00 |
7C Grand total | 3 497 678.00 | 2 642 693.00 | | 3 497 678.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 642 693.00 | | |
| |
| 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 | 905.00 | 905.00 | | 905.00 |
8D Social Security and Other Social Organizations | 97.00 | 97.00 | | 97.00 |
VI Group and Associates | 16 604.00 | 16 604.00 | | 16 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 606.00 | 17 606.00 | | 17 606.00 |
