| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 33 002.00 | 33 002.00 | | 33 002.00 |
BZ Other receivables | 220 226.00 | 197 222.00 | 23 004.00 | 220 226.00 |
CF Cash and cash equivalents | 5.00 | | 5.00 | 5.00 |
CH Prepaid expenses | 27.00 | | 27.00 | 27.00 |
CJ TOTAL (II) | 220 258.00 | 197 222.00 | 23 036.00 | 220 258.00 |
CO Grand total (0 to V) | 253 260.00 | 230 224.00 | 23 036.00 | 253 260.00 |
CR Shares due in more than one year | 197 222.00 | | | 197 222.00 |
CU Other investments | 33 002.00 | 33 002.00 | | 33 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -644 505.00 | -641 088.00 | | -644 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 045.00 | -3 418.00 | | -1 045.00 |
DL TOTAL (I) | -445 550.00 | -444 505.00 | | -445 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 371 162.00 | 348 961.00 | | 371 162.00 |
DX Trade payables and related accounts | 95 109.00 | 110 657.00 | | 95 109.00 |
DY Tax and social security liabilities | 836.00 | 6 279.00 | | 836.00 |
EA Other liabilities | 1 479.00 | 1 479.00 | | 1 479.00 |
EB Prepaid income (2) | | 83.00 | | |
EC TOTAL (IV) | 468 586.00 | 467 460.00 | | 468 586.00 |
EE Grand total (I to V) | 23 036.00 | 22 954.00 | | 23 036.00 |
EG Accrued income and payables due within one year | 468 586.00 | 467 460.00 | | 468 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83.00 | | 83.00 | 83.00 |
FJ Net sales | 83.00 | | 83.00 | 83.00 |
FR Total operating income (I) | | | 83.00 | |
FU Purchases of raw materials and other supplies | | | -1 400.00 | |
FW Other purchases and external expenses | | | 2 233.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
GF Total Operating Expenses (II) | | | 1 091.00 | |
GG - OPERATING RESULT (I - II) | | | -1 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 008.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 37.00 | 8.00 | | 37.00 |
HH Total exceptional expenses (VIII) | 37.00 | 8.00 | | 37.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37.00 | -8.00 | | -37.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83.00 | 479.00 | | 83.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 128.00 | 3 897.00 | | 1 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 045.00 | -3 418.00 | | -1 045.00 |
| |
| 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 | 33 002.00 | | | 33 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 002.00 | |
I4 DECREASES Grand Total | | | 33 002.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 002.00 | | | 33 002.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 197 222.00 | | | 197 222.00 |
7B Total provisions for depreciation | 230 224.00 | | | 230 224.00 |
7C Grand total | 230 224.00 | | | 230 224.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 95 109.00 | 95 109.00 | | 95 109.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 479.00 | 1 479.00 | | 1 479.00 |
VB VAT | 22 141.00 | | | 22 141.00 |
VC Group and associates | 197 222.00 | | | 197 222.00 |
VI Group and Associates | 371 162.00 | 371 162.00 | | 371 162.00 |
VQ Other Taxes, Duties, and Similar Debts | 328.00 | 328.00 | | 328.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 863.00 | | | 863.00 |
VS Prepaid expenses | 27.00 | | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 253.00 | 23 031.00 | 197 222.00 | 220 253.00 |
VW VAT | 508.00 | 508.00 | | 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 468 586.00 | 468 586.00 | | 468 586.00 |
