| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 093 900.00 | | 2 093 900.00 | 2 093 900.00 |
BX Customers and related accounts | 7 536.00 | | 7 536.00 | 7 536.00 |
BZ Other receivables | 58 874.00 | | 58 874.00 | 58 874.00 |
CF Cash and cash equivalents | 401 100.00 | | 401 100.00 | 401 100.00 |
CH Prepaid expenses | 256.00 | | 256.00 | 256.00 |
CJ TOTAL (II) | 467 766.00 | | 467 766.00 | 467 766.00 |
CO Grand total (0 to V) | 2 621 999.00 | | 2 621 999.00 | 2 621 999.00 |
CU Other investments | 2 093 900.00 | | 2 093 900.00 | 2 093 900.00 |
CW Deferred expenses or loan issuance costs | 60 333.00 | | 60 333.00 | 60 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 295 000.00 | | | 1 295 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 459.00 | | | -15 459.00 |
DL TOTAL (I) | 1 279 541.00 | | | 1 279 541.00 |
DT Other Bond Issues | 1 202 400.00 | | | 1 202 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 025.00 | | | 55 025.00 |
DX Trade payables and related accounts | 74 873.00 | | | 74 873.00 |
EA Other liabilities | 10 160.00 | | | 10 160.00 |
EC TOTAL (IV) | 1 342 458.00 | | | 1 342 458.00 |
EE Grand total (I to V) | 2 621 999.00 | | | 2 621 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 280.00 | | 6 280.00 | 6 280.00 |
FJ Net sales | 6 280.00 | | 6 280.00 | 6 280.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 60 840.00 | |
FR Total operating income (I) | | | 67 120.00 | |
FW Other purchases and external expenses | | | 78 968.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 507.00 | |
GE Other Expenses | | | 204.00 | |
GF Total Operating Expenses (II) | | | 80 179.00 | |
GG - OPERATING RESULT (I - II) | | | -13 059.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 525.00 | |
GP Total financial income (V) | | | 525.00 | |
GR Interest and similar expenses | | | 2 925.00 | |
GU Total financial expenses (VI) | | | 2 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 645.00 | | | 67 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 104.00 | | | 83 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 459.00 | | | -15 459.00 |
| |
| 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 | | | 2 093 900.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 093 900.00 | |
I4 DECREASES Grand Total | | | 2 093 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 093 900.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 202 400.00 | | 2 400.00 | 1 202 400.00 |
8B Suppliers and Related Accounts | 74 873.00 | 74 873.00 | | 74 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 160.00 | 10 160.00 | | 10 160.00 |
UX Other trade receivables | 7 536.00 | | | 7 536.00 |
VB VAT | 3 849.00 | | | 3 849.00 |
VC Group and associates | 55 025.00 | | | 55 025.00 |
VI Group and Associates | 55 025.00 | 55 025.00 | | 55 025.00 |
VJ Loans taken out during the year | 1 200 000.00 | | | 1 200 000.00 |
VS Prepaid expenses | 256.00 | | | 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 666.00 | 66 666.00 | | 66 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 342 458.00 | 140 058.00 | 2 400.00 | 1 342 458.00 |
