| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 170 954.00 | 796 000.00 | 374 954.00 | 1 170 954.00 |
BZ Other receivables | 17 003.00 | | 17 003.00 | 17 003.00 |
CF Cash and cash equivalents | 279.00 | | 279.00 | 279.00 |
CJ TOTAL (II) | 17 282.00 | | 17 282.00 | 17 282.00 |
CO Grand total (0 to V) | 1 188 236.00 | 796 000.00 | 392 236.00 | 1 188 236.00 |
CU Other investments | 1 170 954.00 | 796 000.00 | 374 954.00 | 1 170 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 000.00 | | | 145 000.00 |
DD Legal reserve (1) | 14 500.00 | | | 14 500.00 |
DG Other reserves | 599 985.00 | | | 599 985.00 |
DH Retained earnings | -331 028.00 | | | -331 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -123 118.00 | | | -123 118.00 |
DL TOTAL (I) | 305 338.00 | | | 305 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 798.00 | | | 79 798.00 |
DX Trade payables and related accounts | 7 100.00 | | | 7 100.00 |
EC TOTAL (IV) | 86 898.00 | | | 86 898.00 |
EE Grand total (I to V) | 392 236.00 | | | 392 236.00 |
EG Accrued income and payables due within one year | 86 898.00 | | | 86 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 513.00 | |
GF Total Operating Expenses (II) | | | 8 513.00 | |
GG - OPERATING RESULT (I - II) | | | -8 513.00 | |
GQ Financial allocations to depreciation and provisions | | | 113 000.00 | |
GR Interest and similar expenses | | | 1 065.00 | |
GU Total financial expenses (VI) | | | 114 065.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -114 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -122 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 540.00 | | | 540.00 |
HH Total exceptional expenses (VIII) | 540.00 | | | 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -540.00 | | | -540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 118.00 | | | 123 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -123 118.00 | | | -123 118.00 |
| |
| 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 | 1 170 955.00 | | | 1 170 955.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 170 955.00 | |
I4 DECREASES Grand Total | | | 1 170 955.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 170 955.00 | | | 1 170 955.00 |
| |
| 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 | 16 792.00 | 16 792.00 | | 16 792.00 |
8B Suppliers and Related Accounts | 7 100.00 | 7 100.00 | | 7 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 63 006.00 | 63 006.00 | | 63 006.00 |
VP Miscellaneous | 17 003.00 | | | 17 003.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 003.00 | 17 003.00 | | 17 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 898.00 | 86 898.00 | | 86 898.00 |
