| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | 1.00 | | 1.00 |
BZ Other receivables | 2 573 351.00 | 1 600 000.00 | 973 351.00 | 2 573 351.00 |
CF Cash and cash equivalents | 93 166.00 | | 93 166.00 | 93 166.00 |
CJ TOTAL (II) | 2 666 517.00 | 1 600 000.00 | 1 066 517.00 | 2 666 517.00 |
CO Grand total (0 to V) | 2 666 518.00 | 1 600 001.00 | 1 066 517.00 | 2 666 518.00 |
CU Other investments | 1.00 | 1.00 | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -1 180 517.00 | | | -1 180 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -445 605.00 | -1 180 517.00 | | -445 605.00 |
DL TOTAL (I) | -1 526 122.00 | -1 080 517.00 | | -1 526 122.00 |
DX Trade payables and related accounts | 6 720.00 | 2 520.00 | | 6 720.00 |
EA Other liabilities | 2 585 919.00 | 2 230 841.00 | | 2 585 919.00 |
EC TOTAL (IV) | 2 592 639.00 | 2 233 361.00 | | 2 592 639.00 |
EE Grand total (I to V) | 1 066 517.00 | 1 152 844.00 | | 1 066 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 3 560.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 560.00 | |
GG - OPERATING RESULT (I - II) | | | -3 560.00 | |
GL Other interest and similar income | | | 5 033.00 | |
GP Total financial income (V) | | | 5 033.00 | |
GQ Financial allocations to depreciation and provisions | | | 442 000.00 | |
GR Interest and similar expenses | | | 5 078.00 | |
GU Total financial expenses (VI) | | | 447 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -442 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -445 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 033.00 | 7 502.00 | | 5 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 638.00 | 1 188 018.00 | | 450 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -445 605.00 | -1 180 517.00 | | -445 605.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 158 000.00 | 442 000.00 | 1 600 000.00 | 1 158 000.00 |
7B Total provisions for depreciation | 1 158 001.00 | 442 000.00 | 1 600 001.00 | 1 158 001.00 |
7C Grand total | 1 158 001.00 | 442 000.00 | 1 600 001.00 | 1 158 001.00 |
UG - Financial | | 442 000.00 | | |
| |
| 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 | 6 720.00 | 6 720.00 | | 6 720.00 |
VB VAT | 5 489.00 | | | 5 489.00 |
VC Group and associates | 2 567 862.00 | | | 2 567 862.00 |
VI Group and Associates | 2 585 919.00 | 2 585 919.00 | | 2 585 919.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 573 351.00 | 2 573 351.00 | | 2 573 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 592 639.00 | 2 592 639.00 | | 2 592 639.00 |
