| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 034 980.00 | 945 000.00 | 2 089 980.00 | 3 034 980.00 |
BZ Other receivables | 433 416.00 | 118 675.00 | 314 741.00 | 433 416.00 |
CF Cash and cash equivalents | 1 640.00 | | 1 640.00 | 1 640.00 |
CJ TOTAL (II) | 435 056.00 | 118 675.00 | 316 381.00 | 435 056.00 |
CO Grand total (0 to V) | 3 474 266.00 | 1 063 675.00 | 2 410 591.00 | 3 474 266.00 |
CU Other investments | 3 034 980.00 | 945 000.00 | 2 089 980.00 | 3 034 980.00 |
CW Deferred expenses or loan issuance costs | 4 230.00 | | 4 230.00 | 4 230.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -5 323.00 | 438 873.00 | | -5 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -546 938.00 | -444 196.00 | | -546 938.00 |
DL TOTAL (I) | -387 261.00 | 159 677.00 | | -387 261.00 |
DU Loans and Debts from Credit Institutions (3) | 226 000.00 | 456 237.00 | | 226 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 568 492.00 | 2 401 971.00 | | 2 568 492.00 |
DX Trade payables and related accounts | 3 360.00 | 3 288.00 | | 3 360.00 |
EC TOTAL (IV) | 2 797 852.00 | 2 861 495.00 | | 2 797 852.00 |
EE Grand total (I to V) | 2 410 591.00 | 3 021 172.00 | | 2 410 591.00 |
EG Accrued income and payables due within one year | 2 797 852.00 | 2 635 495.00 | | 2 797 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 046.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 194.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 42 790.00 | |
GF Total Operating Expenses (II) | | | 55 180.00 | |
GG - OPERATING RESULT (I - II) | | | -55 180.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 365.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 4 365.00 | |
GQ Financial allocations to depreciation and provisions | | | 479 000.00 | |
GR Interest and similar expenses | | | 43 990.00 | |
GU Total financial expenses (VI) | | | 522 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -518 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -573 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 694.00 | | | 11 694.00 |
HD Total exceptional income (VII) | 11 694.00 | | | 11 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 694.00 | | | 11 694.00 |
HK Income tax | -15 173.00 | -103 269.00 | | -15 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 059.00 | 75 574.00 | | 16 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 562 997.00 | 519 770.00 | | 562 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -546 938.00 | -444 196.00 | | -546 938.00 |
| |
| 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 | 3 034 980.00 | | | 3 034 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 034 980.00 | |
I4 DECREASES Grand Total | | | 3 034 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 034 980.00 | | | 3 034 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 424.00 | | 4 194.00 | 8 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 424.00 | | 4 194.00 | 8 424.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 60.00 | | | 60.00 |
6X Other provisions for depreciation | 75 885.00 | 42 790.00 | | 75 885.00 |
7B Total provisions for depreciation | 541 885.00 | 521 790.00 | | 541 885.00 |
7C Grand total | 541 885.00 | 521 790.00 | | 541 885.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 42 790.00 | | |
UG - Financial | | 479 000.00 | | |
| |
| 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 | 3 360.00 | 3 360.00 | | 3 360.00 |
VC Group and associates | 409 600.00 | | | 409 600.00 |
VH Loans with a maturity of more than one year at origin | 226 000.00 | 226 000.00 | | 226 000.00 |
VI Group and Associates | 2 568 492.00 | 2 568 492.00 | | 2 568 492.00 |
VK Loans repaid during the year | 224 000.00 | | | 224 000.00 |
VM Income taxes | 23 816.00 | | | 23 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 433 416.00 | 433 416.00 | | 433 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 797 852.00 | 2 797 852.00 | | 2 797 852.00 |
