| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 602 015.00 | | 602 015.00 | 602 015.00 |
BZ Other receivables | 797 397.00 | | 797 397.00 | 797 397.00 |
CF Cash and cash equivalents | 3 450.00 | | 3 450.00 | 3 450.00 |
CJ TOTAL (II) | 800 847.00 | | 800 847.00 | 800 847.00 |
CO Grand total (0 to V) | 1 402 862.00 | | 1 402 862.00 | 1 402 862.00 |
CR Shares due in more than one year | 56 805.00 | | | 56 805.00 |
CU Other investments | 602 000.00 | | 602 000.00 | 602 000.00 |
| |
| 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 | -110 293.00 | -33 220.00 | | -110 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -69 512.00 | -77 073.00 | | -69 512.00 |
DL TOTAL (I) | -79 805.00 | -10 293.00 | | -79 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 478 749.00 | 775 581.00 | | 1 478 749.00 |
DX Trade payables and related accounts | 3 720.00 | 93 219.00 | | 3 720.00 |
DY Tax and social security liabilities | 198.00 | 7 500.00 | | 198.00 |
EC TOTAL (IV) | 1 482 667.00 | 876 299.00 | | 1 482 667.00 |
EE Grand total (I to V) | 1 402 862.00 | 866 006.00 | | 1 402 862.00 |
EG Accrued income and payables due within one year | 1 482 667.00 | 100 719.00 | | 1 482 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | | | 3 000.00 | |
FJ Net sales | | | 3 000.00 | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 66 730.00 | |
FX Taxes, duties, and similar payments | | | 351.00 | |
GF Total Operating Expenses (II) | | | 67 081.00 | |
GG - OPERATING RESULT (I - II) | | | -64 081.00 | |
GL Other interest and similar income | | | 13 295.00 | |
GP Total financial income (V) | | | 13 295.00 | |
GR Interest and similar expenses | | | 18 726.00 | |
GU Total financial expenses (VI) | | | 18 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -69 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 295.00 | 50 804.00 | | 16 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 807.00 | 127 877.00 | | 85 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 512.00 | -77 073.00 | | -69 512.00 |
| |
| 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 | 119 515.00 | | 482 500.00 | 119 515.00 |
I3 DECREASES Total Financial Fixed Assets | | | 602 015.00 | |
I4 DECREASES Grand Total | | | 602 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 515.00 | | 482 500.00 | 119 515.00 |
| |
| 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 | 3 720.00 | 3 720.00 | | 3 720.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 478 749.00 | 1 478 749.00 | | 1 478 749.00 |
VP Miscellaneous | 797 397.00 | 797 397.00 | | 797 397.00 |
VQ Other Taxes, Duties, and Similar Debts | 198.00 | 198.00 | | 198.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 797 397.00 | 797 397.00 | | 797 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 482 667.00 | 1 482 667.00 | | 1 482 667.00 |
