| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 17 922.00 | | 17 922.00 | 17 922.00 |
CF Cash and cash equivalents | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 18 074.00 | | 18 074.00 | 18 074.00 |
CO Grand total (0 to V) | 18 794.00 | | 18 794.00 | 18 794.00 |
CU Other investments | 720.00 | | 720.00 | 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 70.00 | 70.00 | | 70.00 |
DH Retained earnings | -147 100.00 | -141 373.00 | | -147 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -291 052.00 | -5 728.00 | | -291 052.00 |
DL TOTAL (I) | -431 082.00 | -140 030.00 | | -431 082.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 26.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 446 835.00 | 465 710.00 | | 446 835.00 |
DX Trade payables and related accounts | 2 958.00 | 4 164.00 | | 2 958.00 |
DY Tax and social security liabilities | 56.00 | 334.00 | | 56.00 |
EC TOTAL (IV) | 449 876.00 | 470 234.00 | | 449 876.00 |
EE Grand total (I to V) | 18 794.00 | 330 203.00 | | 18 794.00 |
EG Accrued income and payables due within one year | 3 041.00 | 4 524.00 | | 3 041.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 405.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 573.00 | |
GG - OPERATING RESULT (I - II) | | | -10 573.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 407.00 | |
GP Total financial income (V) | | | 407.00 | |
GR Interest and similar expenses | | | 214 022.00 | |
GU Total financial expenses (VI) | | | 214 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -224 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 941.00 | 8 000.00 | | 10 941.00 |
HD Total exceptional income (VII) | 10 941.00 | 8 000.00 | | 10 941.00 |
HE Exceptional expenses on management operations | 610.00 | | | 610.00 |
HF Exceptional expenses on capital transactions | 77 196.00 | 8 000.00 | | 77 196.00 |
HH Total exceptional expenses (VIII) | 77 806.00 | 8 000.00 | | 77 806.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66 865.00 | | | -66 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 349.00 | 37 741.00 | | 11 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 401.00 | 43 469.00 | | 302 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -291 052.00 | -5 728.00 | | -291 052.00 |
| |
| 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 | 11 661.00 | | 66 255.00 | 11 661.00 |
I4 DECREASES Grand Total | | 77 196.00 | 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 77 196.00 | 720.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 661.00 | | 66 255.00 | 11 661.00 |
| |
| 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 | 2 958.00 | 2 958.00 | | 2 958.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 446 835.00 | | 446 835.00 | 446 835.00 |
VQ Other Taxes, Duties, and Similar Debts | 56.00 | 56.00 | | 56.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 922.00 | 17 922.00 | | 17 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 876.00 | 3 041.00 | 446 835.00 | 449 876.00 |
