| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 472 153.00 | 472 153.00 | | 472 153.00 |
BZ Other receivables | 2 894 329.00 | | 2 894 329.00 | 2 894 329.00 |
CJ TOTAL (II) | 2 894 329.00 | | 2 894 329.00 | 2 894 329.00 |
CO Grand total (0 to V) | 3 366 481.00 | 472 153.00 | 2 894 329.00 | 3 366 481.00 |
CU Other investments | 472 153.00 | 472 153.00 | | 472 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 89 154 533.00 | 89 154 533.00 | | 89 154 533.00 |
DB Share, merger, contribution premiums, etc. | 3 125 544.00 | 3 125 544.00 | | 3 125 544.00 |
DH Retained earnings | -89 382 301.00 | -89 358 215.00 | | -89 382 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 505.00 | -24 086.00 | | -6 505.00 |
DL TOTAL (I) | 2 891 271.00 | 2 897 776.00 | | 2 891 271.00 |
DX Trade payables and related accounts | 3 045.00 | 13 245.00 | | 3 045.00 |
EA Other liabilities | 12.00 | 12.00 | | 12.00 |
EC TOTAL (IV) | 3 058.00 | 13 257.00 | | 3 058.00 |
EE Grand total (I to V) | 2 894 329.00 | 2 911 033.00 | | 2 894 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 172.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 172.00 | |
GG - OPERATING RESULT (I - II) | | | -5 172.00 | |
GR Interest and similar expenses | | | 1 333.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 1 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 505.00 | 24 086.00 | | 6 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 505.00 | -24 086.00 | | -6 505.00 |
| |
| 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 | 472 153.00 | | | 472 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 472 153.00 | |
I4 DECREASES Grand Total | | | 472 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 472 153.00 | | | 472 153.00 |
| |
| 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 | 1.00 | 1.00 | | 1.00 |
8B Suppliers and Related Accounts | 3 045.00 | 3 045.00 | | 3 045.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 894 329.00 | 2 894 329.00 | | 2 894 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 058.00 | 3 058.00 | | 3 058.00 |
