| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 68 602.00 | | 68 602.00 | 68 602.00 |
BJ TOTAL (I) | 318 602.00 | | 318 602.00 | 318 602.00 |
BZ Other receivables | | | | |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 7 621.00 | | 7 621.00 | 7 621.00 |
CJ TOTAL (II) | 307 621.00 | | 307 621.00 | 307 621.00 |
CO Grand total (0 to V) | 626 223.00 | | 626 223.00 | 626 223.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 28 158.00 | 28 158.00 | | 28 158.00 |
DH Retained earnings | 576 269.00 | 808 614.00 | | 576 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -219 160.00 | -232 346.00 | | -219 160.00 |
DL TOTAL (I) | 537 716.00 | 756 875.00 | | 537 716.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 227.00 | 82 627.00 | | 86 227.00 |
DX Trade payables and related accounts | 2 280.00 | 2 256.00 | | 2 280.00 |
DY Tax and social security liabilities | | 17 282.00 | | |
EC TOTAL (IV) | 88 507.00 | 102 165.00 | | 88 507.00 |
EE Grand total (I to V) | 626 223.00 | 859 041.00 | | 626 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 957.00 | |
FX Taxes, duties, and similar payments | | | 207.00 | |
GF Total Operating Expenses (II) | | | 6 164.00 | |
GG - OPERATING RESULT (I - II) | | | -6 164.00 | |
GL Other interest and similar income | | | 2 360.00 | |
GP Total financial income (V) | | | 2 360.00 | |
GR Interest and similar expenses | | | 215 320.00 | |
GU Total financial expenses (VI) | | | 215 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -212 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -219 124.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 360.00 | 3 700.00 | | 2 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 221 520.00 | 236 046.00 | | 221 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -219 160.00 | -232 346.00 | | -219 160.00 |
| |
| 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 | 318 602.00 | | | 318 602.00 |
I3 DECREASES Total Financial Fixed Assets | | | 318 602.00 | |
I4 DECREASES Grand Total | | | 318 602.00 | |
IY DECREASES Total Tangible Fixed Assets | 68 602.00 | | | 68 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 318 602.00 | | | 318 602.00 |
| |
| 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 | 2 280.00 | 2 280.00 | | 2 280.00 |
UT Other financial assets | 68 602.00 | 68 602.00 | | 68 602.00 |
VI Group and Associates | 86 227.00 | 86 227.00 | | 86 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 602.00 | 68 602.00 | | 68 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 507.00 | 88 507.00 | | 88 507.00 |
