| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 920 150.00 | 2 562 506.00 | 2 357 645.00 | 4 920 150.00 |
BF Loans | | | | |
BJ TOTAL (I) | 4 920 150.00 | 2 562 506.00 | 2 357 645.00 | 4 920 150.00 |
CD Marketable securities | 500 000.00 | | 500 000.00 | 500 000.00 |
CF Cash and cash equivalents | 49 204.00 | | 49 204.00 | 49 204.00 |
CJ TOTAL (II) | 549 204.00 | | 549 204.00 | 549 204.00 |
CO Grand total (0 to V) | 5 469 354.00 | 2 562 506.00 | 2 906 848.00 | 5 469 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500 000.00 | 7 500 000.00 | | 7 500 000.00 |
DH Retained earnings | -3 667 240.00 | -3 482 509.00 | | -3 667 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -931 476.00 | -184 730.00 | | -931 476.00 |
DL TOTAL (I) | 2 901 285.00 | 3 832 760.00 | | 2 901 285.00 |
DU Loans and Debts from Credit Institutions (3) | | 150.00 | | |
DX Trade payables and related accounts | 5 538.00 | 3 514.00 | | 5 538.00 |
DY Tax and social security liabilities | 25.00 | 25.00 | | 25.00 |
EC TOTAL (IV) | 5 564.00 | 3 689.00 | | 5 564.00 |
EE Grand total (I to V) | 2 906 848.00 | 3 836 449.00 | | 2 906 848.00 |
EG Accrued income and payables due within one year | 5 564.00 | 3 689.00 | | 5 564.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 150.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 105 590.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GF Total Operating Expenses (II) | | | 105 747.00 | |
GG - OPERATING RESULT (I - II) | | | -105 747.00 | |
GK Income from other securities and fixed asset receivables | | | -924.00 | |
GL Other interest and similar income | | | 40 632.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 39 707.00 | |
GQ Financial allocations to depreciation and provisions | | | 865 436.00 | |
GU Total financial expenses (VI) | | | 865 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -825 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -931 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 500 000.00 | | |
HD Total exceptional income (VII) | | 500 000.00 | | |
HF Exceptional expenses on capital transactions | | 500 000.00 | | |
HH Total exceptional expenses (VIII) | | 500 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 707.00 | 556 120.00 | | 39 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 971 183.00 | 740 850.00 | | 971 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -931 476.00 | -184 730.00 | | -931 476.00 |
| |
| 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 | 4 721 085.00 | | | 4 721 085.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 920 150.00 | |
I4 DECREASES Grand Total | | | 4 920 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 721 085.00 | | | 4 721 085.00 |
| |
| 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 | 5 538.00 | 5 538.00 | | 5 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 564.00 | 5 564.00 | | 5 564.00 |
