| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 852.00 | | 4 852.00 | 4 852.00 |
BZ Other receivables | 2 228 218.00 | | 2 228 218.00 | 2 228 218.00 |
CF Cash and cash equivalents | 22 379.00 | | 22 379.00 | 22 379.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 250 597.00 | | 2 250 597.00 | 2 250 597.00 |
CO Grand total (0 to V) | 2 255 449.00 | | 2 255 449.00 | 2 255 449.00 |
CU Other investments | 4 852.00 | | 4 852.00 | 4 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 650.00 | 650.00 | | 650.00 |
DH Retained earnings | -32 878.00 | 205 890.00 | | -32 878.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 941.00 | -238 769.00 | | -82 941.00 |
DL TOTAL (I) | -110 170.00 | -27 229.00 | | -110 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 349 062.00 | 2 688 939.00 | | 2 349 062.00 |
DX Trade payables and related accounts | 16 556.00 | 133 268.00 | | 16 556.00 |
DY Tax and social security liabilities | | 9 716.00 | | |
EC TOTAL (IV) | 2 365 619.00 | 2 831 924.00 | | 2 365 619.00 |
EE Grand total (I to V) | 2 255 449.00 | 2 804 695.00 | | 2 255 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 40 651.00 | |
FX Taxes, duties, and similar payments | | | 1 080.00 | |
FY Salaries and Wages | | | 4 215.00 | |
FZ Social Security Contributions | | | 1 725.00 | |
GF Total Operating Expenses (II) | | | 47 671.00 | |
GG - OPERATING RESULT (I - II) | | | -47 671.00 | |
GH Attributed profit or transferred loss (III) | | | 18 268.00 | |
GK Income from other securities and fixed asset receivables | | | 12 323.00 | |
GP Total financial income (V) | | | 12 329.00 | |
GR Interest and similar expenses | | | 36 009.00 | |
GU Total financial expenses (VI) | | | 36 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 29 857.00 | | | 29 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 597.00 | 14 675.00 | | 30 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 537.00 | 253 444.00 | | 113 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 941.00 | -238 769.00 | | -82 941.00 |
| |
| 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 | 4 852.00 | | | 4 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 852.00 | |
I4 DECREASES Grand Total | | | 4 852.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 852.00 | | | 4 852.00 |
| |
| 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 | 16 556.00 | 16 556.00 | | 16 556.00 |
VC Group and associates | 2 228 218.00 | | | 2 228 218.00 |
VI Group and Associates | 2 349 062.00 | 2 349 062.00 | | 2 349 062.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 228 218.00 | 2 228 218.00 | | 2 228 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 365 619.00 | 2 365 619.00 | | 2 365 619.00 |
