| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 103.00 | 3 103.00 | | 3 103.00 |
BH Other financial assets | 301.00 | | 301.00 | 301.00 |
BJ TOTAL (I) | 3 404.00 | 3 103.00 | 301.00 | 3 404.00 |
BZ Other receivables | 60 630.00 | | 60 630.00 | 60 630.00 |
CF Cash and cash equivalents | 4 334.00 | | 4 334.00 | 4 334.00 |
CH Prepaid expenses | 319.00 | | 319.00 | 319.00 |
CJ TOTAL (II) | 65 282.00 | | 65 282.00 | 65 282.00 |
CO Grand total (0 to V) | 68 686.00 | 3 103.00 | 65 583.00 | 68 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -614 504.00 | -583 763.00 | | -614 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 799.00 | -30 741.00 | | -24 799.00 |
DL TOTAL (I) | -631 681.00 | -606 882.00 | | -631 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 691 274.00 | 671 763.00 | | 691 274.00 |
DX Trade payables and related accounts | 4 351.00 | 4 366.00 | | 4 351.00 |
DY Tax and social security liabilities | 1 639.00 | 1 654.00 | | 1 639.00 |
EC TOTAL (IV) | 697 264.00 | 677 783.00 | | 697 264.00 |
EE Grand total (I to V) | 65 583.00 | 70 902.00 | | 65 583.00 |
EG Accrued income and payables due within one year | 697 264.00 | 677 783.00 | | 697 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 151.00 | | 4 151.00 | 4 151.00 |
FJ Net sales | 4 151.00 | | 4 151.00 | 4 151.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 4 152.00 | |
FW Other purchases and external expenses | | | 27 000.00 | |
FX Taxes, duties, and similar payments | | | 1 944.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7.00 | |
GF Total Operating Expenses (II) | | | 28 951.00 | |
GG - OPERATING RESULT (I - II) | | | -24 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 152.00 | 17 102.00 | | 4 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 951.00 | 47 843.00 | | 28 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 799.00 | -30 741.00 | | -24 799.00 |
| |
| 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 | 3 404.00 | | | 3 404.00 |
I3 DECREASES Total Financial Fixed Assets | | | 301.00 | |
I4 DECREASES Grand Total | | | 3 404.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 103.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 103.00 | | | 3 103.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 301.00 | | | 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 096.00 | 7.00 | | 3 096.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 096.00 | 7.00 | | 3 096.00 |
| |
| 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 | 159 705.00 | 54 073.00 | 105 632.00 | 159 705.00 |
8B Suppliers and Related Accounts | 4 351.00 | 4 351.00 | | 4 351.00 |
UT Other financial assets | 301.00 | | | 301.00 |
VB VAT | 3 120.00 | | | 3 120.00 |
VI Group and Associates | 531 569.00 | 531 569.00 | | 531 569.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 510.00 | | | 57 510.00 |
VS Prepaid expenses | 319.00 | | | 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 249.00 | 60 948.00 | 301.00 | 61 249.00 |
VW VAT | 1 639.00 | 1 639.00 | | 1 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 264.00 | 591 632.00 | 105 632.00 | 697 264.00 |
