| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 535 454.00 | 383 157.00 | 152 296.00 | 535 454.00 |
BZ Other receivables | 130 000.00 | | 130 000.00 | 130 000.00 |
CF Cash and cash equivalents | 161.00 | | 161.00 | 161.00 |
CH Prepaid expenses | 3 325.00 | | 3 325.00 | 3 325.00 |
CJ TOTAL (II) | 133 486.00 | | 133 486.00 | 133 486.00 |
CO Grand total (0 to V) | 668 941.00 | 383 157.00 | 285 783.00 | 668 941.00 |
CU Other investments | 535 454.00 | 383 157.00 | 152 296.00 | 535 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 992.00 | | | 120 992.00 |
DD Legal reserve (1) | 12 099.00 | | | 12 099.00 |
DG Other reserves | 108 502.00 | | | 108 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 593.00 | | | -22 593.00 |
DL TOTAL (I) | 218 999.00 | | | 218 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 404.00 | | | 42 404.00 |
DX Trade payables and related accounts | 24 379.00 | | | 24 379.00 |
EC TOTAL (IV) | 66 783.00 | | | 66 783.00 |
EE Grand total (I to V) | 285 783.00 | | | 285 783.00 |
EG Accrued income and payables due within one year | 66 783.00 | | | 66 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 459.00 | |
GF Total Operating Expenses (II) | | | 22 459.00 | |
GG - OPERATING RESULT (I - II) | | | -22 459.00 | |
GR Interest and similar expenses | | | 134.00 | |
GU Total financial expenses (VI) | | | 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 593.00 | | | 22 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 593.00 | | | -22 593.00 |
| |
| 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 | 535 454.00 | | | 535 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 535 454.00 | |
I4 DECREASES Grand Total | | | 535 454.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 535 454.00 | | | 535 454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 383 157.00 | | | 383 157.00 |
7C Grand total | 383 157.00 | | | 383 157.00 |
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 | 24 379.00 | 24 379.00 | | 24 379.00 |
VC Group and associates | 130 000.00 | | | 130 000.00 |
VI Group and Associates | 42 404.00 | 42 404.00 | | 42 404.00 |
VS Prepaid expenses | 3 325.00 | | | 3 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 325.00 | 133 325.00 | | 133 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 783.00 | 66 783.00 | | 66 783.00 |
