| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 968 811.00 | | 13 968 811.00 | 13 968 811.00 |
CF Cash and cash equivalents | 29 844.00 | | 29 844.00 | 29 844.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 29 844.00 | | 29 844.00 | 29 844.00 |
CO Grand total (0 to V) | 13 998 655.00 | | 13 998 655.00 | 13 998 655.00 |
CU Other investments | 13 968 811.00 | | 13 968 811.00 | 13 968 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 018 821.00 | 13 968 821.00 | | 14 018 821.00 |
DH Retained earnings | -41 513.00 | | | -41 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 621.00 | -41 513.00 | | -36 621.00 |
DL TOTAL (I) | 13 940 687.00 | 13 927 308.00 | | 13 940 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 135.00 | 30 343.00 | | 41 135.00 |
DX Trade payables and related accounts | 16 833.00 | 18 424.00 | | 16 833.00 |
EC TOTAL (IV) | 57 968.00 | 48 767.00 | | 57 968.00 |
EE Grand total (I to V) | 13 998 655.00 | 13 976 075.00 | | 13 998 655.00 |
EI Including equity loans | 41 135.00 | | | 41 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 35 254.00 | |
FX Taxes, duties, and similar payments | | | 576.00 | |
GF Total Operating Expenses (II) | | | 35 830.00 | |
GG - OPERATING RESULT (I - II) | | | -35 829.00 | |
GR Interest and similar expenses | | | 792.00 | |
GU Total financial expenses (VI) | | | 792.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -792.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 622.00 | 41 513.00 | | 36 622.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 621.00 | -41 513.00 | | -36 621.00 |
| |
| 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 | 13 968 811.00 | | | 13 968 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 968 811.00 | |
I4 DECREASES Grand Total | | | 13 968 811.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 968 811.00 | | | 13 968 811.00 |
| |
| 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 | 16 833.00 | 16 833.00 | | 16 833.00 |
VI Group and Associates | 41 135.00 | 946.00 | | 41 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 968.00 | 17 778.00 | | 57 968.00 |
