| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
CF Cash and cash equivalents | 10 066.00 | | 10 066.00 | 10 066.00 |
CJ TOTAL (II) | 10 066.00 | | 10 066.00 | 10 066.00 |
CO Grand total (0 to V) | 4 010 066.00 | | 4 010 066.00 | 4 010 066.00 |
CU Other investments | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | -36 606 502.00 | -26 471 070.00 | | -36 606 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 003 531.00 | -10 135 431.00 | | -7 003 531.00 |
DL TOTAL (I) | -39 610 032.00 | -32 606 501.00 | | -39 610 032.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 612 479.00 | 36 609 133.00 | | 43 612 479.00 |
DX Trade payables and related accounts | 7 620.00 | 6 388.00 | | 7 620.00 |
EC TOTAL (IV) | 43 620 099.00 | 36 615 521.00 | | 43 620 099.00 |
EE Grand total (I to V) | 4 010 066.00 | 4 009 020.00 | | 4 010 066.00 |
EG Accrued income and payables due within one year | 7 620.00 | 6 388.00 | | 7 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 40 031.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 40 186.00 | |
GG - OPERATING RESULT (I - II) | | | -40 186.00 | |
GI Supported loss or transferred profit (IV) | | | 6 983 164.00 | |
GR Interest and similar expenses | | | 181.00 | |
GU Total financial expenses (VI) | | | 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 003 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 12 047.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 003 531.00 | 10 147 478.00 | | 7 003 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 003 531.00 | -10 135 431.00 | | -7 003 531.00 |
| |
| 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 | 4 000 000.00 | | | 4 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000 000.00 | |
I4 DECREASES Grand Total | | | 4 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000 000.00 | | | 4 000 000.00 |
| |
| 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 | 43 612 479.00 | | 43 612 479.00 | 43 612 479.00 |
8B Suppliers and Related Accounts | 7 620.00 | 7 620.00 | | 7 620.00 |
VJ Loans taken out during the year | 7 003 345.00 | | | 7 003 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 620 099.00 | 7 620.00 | 43 612 479.00 | 43 620 099.00 |
