| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 788 736.00 | 788 736.00 | 1 000 000.00 | 1 788 736.00 |
BZ Other receivables | 2 686 555.00 | | 2 686 555.00 | 2 686 555.00 |
CF Cash and cash equivalents | 82 941.00 | | 82 941.00 | 82 941.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 769 496.00 | | 2 769 496.00 | 2 769 496.00 |
CO Grand total (0 to V) | 4 558 232.00 | 788 736.00 | 3 769 496.00 | 4 558 232.00 |
CU Other investments | 1 788 736.00 | 788 736.00 | 1 000 000.00 | 1 788 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 941.00 | 2 941.00 | | 2 941.00 |
DB Share, merger, contribution premiums, etc. | 3 882 059.00 | 3 882 059.00 | | 3 882 059.00 |
DH Retained earnings | -1 101 170.00 | -278 664.00 | | -1 101 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 250.00 | -822 506.00 | | -25 250.00 |
DL TOTAL (I) | 2 758 580.00 | 2 783 830.00 | | 2 758 580.00 |
DX Trade payables and related accounts | 3 250.00 | 4 880.00 | | 3 250.00 |
EA Other liabilities | 1 007 666.00 | | | 1 007 666.00 |
EC TOTAL (IV) | 1 010 916.00 | 4 880.00 | | 1 010 916.00 |
EE Grand total (I to V) | 3 769 496.00 | 2 788 710.00 | | 3 769 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 21 965.00 | |
GF Total Operating Expenses (II) | | | 21 965.00 | |
GG - OPERATING RESULT (I - II) | | | -21 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 297.00 | |
GP Total financial income (V) | | | 11 297.00 | |
GQ Financial allocations to depreciation and provisions | | | 788 736.00 | |
GR Interest and similar expenses | | | 14 583.00 | |
GU Total financial expenses (VI) | | | 14 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 297.00 | 172 892.00 | | 11 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 548.00 | 995 398.00 | | 36 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 250.00 | -822 506.00 | | -25 250.00 |
| |
| 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 | 788 736.00 | | 1 000 000.00 | 788 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 788 736.00 | |
I4 DECREASES Grand Total | | | 1 788 736.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 788 736.00 | | 1 000 000.00 | 788 736.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 788 736.00 | | | 788 736.00 |
7C Grand total | 788 736.00 | | | 788 736.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 250.00 | 3 250.00 | | 3 250.00 |
VC Group and associates | 2 686 555.00 | 2 686 555.00 | | 2 686 555.00 |
VI Group and Associates | 1 007 666.00 | 7 666.00 | 1 000 000.00 | 1 007 666.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 686 555.00 | 2 686 555.00 | | 2 686 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 010 916.00 | 10 916.00 | 1 000 000.00 | 1 010 916.00 |
