| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 149 237.00 | | 2 149 237.00 | 2 149 237.00 |
BZ Other receivables | 207 673.00 | | 207 673.00 | 207 673.00 |
CF Cash and cash equivalents | 641 495.00 | | 641 495.00 | 641 495.00 |
CJ TOTAL (II) | 849 168.00 | | 849 168.00 | 849 168.00 |
CO Grand total (0 to V) | 2 998 405.00 | | 2 998 405.00 | 2 998 405.00 |
CU Other investments | 2 149 237.00 | | 2 149 237.00 | 2 149 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -121 649.00 | -38 397.00 | | -121 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 676.00 | -83 252.00 | | -22 676.00 |
DK Regulated provisions | 72 498.00 | 42 651.00 | | 72 498.00 |
DL TOTAL (I) | -61 826.00 | -68 998.00 | | -61 826.00 |
DU Loans and Debts from Credit Institutions (3) | | 29.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 054 900.00 | 2 812 254.00 | | 3 054 900.00 |
DX Trade payables and related accounts | 3 800.00 | 54 478.00 | | 3 800.00 |
DY Tax and social security liabilities | 179.00 | | | 179.00 |
EA Other liabilities | 1 352.00 | 6 671.00 | | 1 352.00 |
EC TOTAL (IV) | 3 060 231.00 | 2 873 432.00 | | 3 060 231.00 |
EE Grand total (I to V) | 2 998 405.00 | 2 804 434.00 | | 2 998 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 485.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 6 664.00 | |
GG - OPERATING RESULT (I - II) | | | -6 664.00 | |
GR Interest and similar expenses | | | 42 291.00 | |
GU Total financial expenses (VI) | | | 42 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 29 847.00 | 29 847.00 | | 29 847.00 |
HH Total exceptional expenses (VIII) | 29 847.00 | 29 847.00 | | 29 847.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 847.00 | -29 847.00 | | -29 847.00 |
HK Income tax | -56 126.00 | | | -56 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 676.00 | 83 252.00 | | 22 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 676.00 | -83 252.00 | | -22 676.00 |
| |
| 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 | 2 149 237.00 | | | 2 149 237.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 149 237.00 | |
I4 DECREASES Grand Total | | | 2 149 237.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 149 237.00 | | | 2 149 237.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 42 651.00 | 29 847.00 | | 42 651.00 |
7C Grand total | 42 651.00 | 29 847.00 | | 42 651.00 |
| |
| 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 | 3 800.00 | 3 800.00 | | 3 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 352.00 | 1 352.00 | | 1 352.00 |
VB VAT | 207 673.00 | 207 673.00 | | 207 673.00 |
VI Group and Associates | 3 054 900.00 | 3 054 900.00 | | 3 054 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 179.00 | 179.00 | | 179.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 207 673.00 | 207 673.00 | | 207 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 060 231.00 | 3 060 231.00 | | 3 060 231.00 |
