| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 149 237.00 | | 2 149 237.00 | 2 149 237.00 |
BZ Other receivables | 166.00 | | 166.00 | 166.00 |
CF Cash and cash equivalents | 655 031.00 | | 655 031.00 | 655 031.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 655 196.00 | | 655 196.00 | 655 196.00 |
CO Grand total (0 to V) | 2 804 434.00 | | 2 804 434.00 | 2 804 434.00 |
CU Other investments | 2 149 237.00 | | 2 149 237.00 | 2 149 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -38 397.00 | | | -38 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 252.00 | -38 397.00 | | -83 252.00 |
DK Regulated provisions | 42 651.00 | 12 803.00 | | 42 651.00 |
DL TOTAL (I) | -68 998.00 | -15 593.00 | | -68 998.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 812 254.00 | 2 076 816.00 | | 2 812 254.00 |
DX Trade payables and related accounts | 54 478.00 | 103 194.00 | | 54 478.00 |
EA Other liabilities | 6 671.00 | 6 377.00 | | 6 671.00 |
EC TOTAL (IV) | 2 873 432.00 | 2 186 387.00 | | 2 873 432.00 |
EE Grand total (I to V) | 2 804 434.00 | 2 170 794.00 | | 2 804 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 410.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | 6 587.00 | |
GG - OPERATING RESULT (I - II) | | | -6 587.00 | |
GR Interest and similar expenses | | | 46 817.00 | |
GU Total financial expenses (VI) | | | 46 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 405.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 29 847.00 | 12 803.00 | | 29 847.00 |
HH Total exceptional expenses (VIII) | 29 847.00 | 12 803.00 | | 29 847.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 847.00 | -12 803.00 | | -29 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 252.00 | 38 397.00 | | 83 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 252.00 | -38 397.00 | | -83 252.00 |
| |
| 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 | 2 149 237.00 | | | 2 149 237.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 149 237.00 | |
I4 DECREASES Grand Total | | | 2 149 237.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 149 237.00 | | | 2 149 237.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 803.00 | 29 847.00 | | 12 803.00 |
7C Grand total | 12 803.00 | 29 847.00 | | 12 803.00 |
| |
| 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 | 54 478.00 | 54 478.00 | | 54 478.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 671.00 | 6 671.00 | | 6 671.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VI Group and Associates | 2 812 254.00 | 2 812 254.00 | | 2 812 254.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 166.00 | | | 166.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166.00 | 166.00 | | 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 873 432.00 | 2 873 432.00 | | 2 873 432.00 |
