| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 758 488.00 | | 758 488.00 | 758 488.00 |
CF Cash and cash equivalents | 3 731.00 | | 3 731.00 | 3 731.00 |
CJ TOTAL (II) | 762 218.00 | | 762 218.00 | 762 218.00 |
CO Grand total (0 to V) | 762 718.00 | | 762 718.00 | 762 718.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DH Retained earnings | 9 491.00 | -6 001.00 | | 9 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -170 747.00 | 15 502.00 | | -170 747.00 |
DL TOTAL (I) | -161 146.00 | 9 601.00 | | -161 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 919 969.00 | 906 373.00 | | 919 969.00 |
DX Trade payables and related accounts | 3 429.00 | 2 597.00 | | 3 429.00 |
EA Other liabilities | 466.00 | 98 635.00 | | 466.00 |
EC TOTAL (IV) | 923 864.00 | 1 007 605.00 | | 923 864.00 |
EE Grand total (I to V) | 762 718.00 | 1 017 206.00 | | 762 718.00 |
EG Accrued income and payables due within one year | 923 864.00 | 1 007 605.00 | | 923 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 421.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 570.00 | |
GG - OPERATING RESULT (I - II) | | | -1 569.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 257.00 | |
GP Total financial income (V) | | | 16 257.00 | |
GR Interest and similar expenses | | | 185 435.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 185 435.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -169 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -170 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 400.00 | | |
HD Total exceptional income (VII) | | 3 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 400.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 257.00 | 17 516.00 | | 16 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 004.00 | 2 014.00 | | 187 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -170 747.00 | 15 502.00 | | -170 747.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 3 429.00 | 3 429.00 | | 3 429.00 |
8K Other liabilities (including liabilities related to repo transactions) | 466.00 | 466.00 | | 466.00 |
VB VAT | 454.00 | | | 454.00 |
VC Group and associates | 758 034.00 | | | 758 034.00 |
VI Group and Associates | 919 969.00 | 919 969.00 | | 919 969.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 758 488.00 | 758 488.00 | | 758 488.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 923 864.00 | 923 864.00 | | 923 864.00 |
