| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 668 411.00 | 2 392 399.00 | 276 012.00 | 2 668 411.00 |
BZ Other receivables | 58 421.00 | | 58 421.00 | 58 421.00 |
CJ TOTAL (II) | 58 421.00 | | 58 421.00 | 58 421.00 |
CO Grand total (0 to V) | 2 726 832.00 | 2 392 399.00 | 334 433.00 | 2 726 832.00 |
CU Other investments | 2 668 411.00 | 2 392 399.00 | 276 012.00 | 2 668 411.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DH Retained earnings | -2 429 898.00 | -28 478.00 | | -2 429 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 408.00 | -2 401 419.00 | | -12 408.00 |
DL TOTAL (I) | -42 306.00 | -29 898.00 | | -42 306.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 6 242.00 | 4 528.00 | | 6 242.00 |
EA Other liabilities | 370 487.00 | 384 349.00 | | 370 487.00 |
EC TOTAL (IV) | 376 739.00 | 388 888.00 | | 376 739.00 |
EE Grand total (I to V) | 334 433.00 | 358 990.00 | | 334 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 999.00 | |
FX Taxes, duties, and similar payments | | | 124.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 8 124.00 | |
GG - OPERATING RESULT (I - II) | | | -8 124.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 392 399.00 | |
GR Interest and similar expenses | | | 4 284.00 | |
GU Total financial expenses (VI) | | | 4 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 408.00 | 2 401 420.00 | | 12 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 408.00 | -2 401 419.00 | | -12 408.00 |
| |
| 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 | 2 668 411.00 | | | 2 668 411.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 668 411.00 | |
I4 DECREASES Grand Total | | | 2 668 411.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 668 411.00 | | | 2 668 411.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 392 399.00 | 2 392 399.00 | | 2 392 399.00 |
7C Grand total | 2 392 399.00 | 2 392 399.00 | | 2 392 399.00 |
| |
| 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 | 6 242.00 | 6 242.00 | | 6 242.00 |
VB VAT | 4 188.00 | 4 188.00 | | 4 188.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 370 487.00 | 370 487.00 | | 370 487.00 |
VM Income taxes | 54 233.00 | 54 233.00 | | 54 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 421.00 | 58 421.00 | | 58 421.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 376 739.00 | 376 739.00 | | 376 739.00 |
