| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 148 524.00 | 20.00 | 148 504.00 | 148 524.00 |
BZ Other receivables | 923 204.00 | | 923 204.00 | 923 204.00 |
CJ TOTAL (II) | 923 204.00 | | 923 204.00 | 923 204.00 |
CO Grand total (0 to V) | 1 071 729.00 | 20.00 | 1 071 709.00 | 1 071 729.00 |
CU Other investments | 148 524.00 | 20.00 | 148 504.00 | 148 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -227 201.00 | -156 143.00 | | -227 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 062.00 | -71 058.00 | | -57 062.00 |
DL TOTAL (I) | -244 263.00 | -187 201.00 | | -244 263.00 |
DP Provisions for Risks | 729.00 | 729.00 | | 729.00 |
DR TOTAL (IV) | 729.00 | 729.00 | | 729.00 |
DU Loans and Debts from Credit Institutions (3) | 400.00 | | | 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 311 243.00 | 1 261 702.00 | | 1 311 243.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
EC TOTAL (IV) | 1 315 243.00 | 1 265 302.00 | | 1 315 243.00 |
EE Grand total (I to V) | 1 071 709.00 | 1 078 830.00 | | 1 071 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 414.00 | |
GF Total Operating Expenses (II) | | | 4 414.00 | |
GG - OPERATING RESULT (I - II) | | | -4 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 299.00 | |
GP Total financial income (V) | | | 3 299.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 55 962.00 | |
GU Total financial expenses (VI) | | | 55 962.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52 663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 22.00 | | | 22.00 |
HD Total exceptional income (VII) | 22.00 | | | 22.00 |
HF Exceptional expenses on capital transactions | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15.00 | | | 15.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 321.00 | 3 029.00 | | 3 321.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 383.00 | 74 087.00 | | 60 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 062.00 | -71 058.00 | | -57 062.00 |
| |
| 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 | 148 131.00 | | 400.00 | 148 131.00 |
I3 DECREASES Total Financial Fixed Assets | | 7.00 | 148 524.00 | |
I4 DECREASES Grand Total | | 7.00 | 148 524.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 148 131.00 | | 400.00 | 148 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 729.00 | | | 729.00 |
7B Total provisions for depreciation | 20.00 | | | 20.00 |
7C Grand total | 749.00 | | | 749.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 1 311 243.00 | 1 311 243.00 | | 1 311 243.00 |
8B Suppliers and Related Accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
VC Group and associates | 923 204.00 | | | 923 204.00 |
VG Loans with a maturity of up to one year at origin | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 923 204.00 | 923 204.00 | | 923 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 315 243.00 | 1 315 243.00 | | 1 315 243.00 |
