| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 979 722.00 | 2 969 722.00 | 10 000.00 | 2 979 722.00 |
CF Cash and cash equivalents | 1 006.00 | | 1 006.00 | 1 006.00 |
CJ TOTAL (II) | 1 006.00 | | 1 006.00 | 1 006.00 |
CO Grand total (0 to V) | 2 980 728.00 | 2 969 722.00 | 11 006.00 | 2 980 728.00 |
CU Other investments | 2 979 722.00 | 2 969 722.00 | 10 000.00 | 2 979 722.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 300 000.00 | | | 2 300 000.00 |
DD Legal reserve (1) | 4 444.00 | | | 4 444.00 |
DG Other reserves | 84 440.00 | | | 84 440.00 |
DH Retained earnings | -3 001 832.00 | | | -3 001 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 229.00 | | | -13 229.00 |
DL TOTAL (I) | -626 176.00 | | | -626 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 629 828.00 | | | 629 828.00 |
DX Trade payables and related accounts | 7 354.00 | | | 7 354.00 |
EC TOTAL (IV) | 637 182.00 | | | 637 182.00 |
EE Grand total (I to V) | 11 006.00 | | | 11 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 940.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 10 104.00 | |
GG - OPERATING RESULT (I - II) | | | -10 104.00 | |
GR Interest and similar expenses | | | 3 125.00 | |
GU Total financial expenses (VI) | | | 3 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 229.00 | | | 13 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 229.00 | | | -13 229.00 |
| |
| 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 | 2 979 722.00 | | | 2 979 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 979 722.00 | |
I4 DECREASES Grand Total | | | 2 979 722.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 979 722.00 | | | 2 979 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 969 722.00 | | | 2 969 722.00 |
7C Grand total | 2 969 722.00 | | | 2 969 722.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 7 354.00 | 7 354.00 | | 7 354.00 |
VI Group and Associates | 629 828.00 | | 629 828.00 | 629 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 637 182.00 | 7 354.00 | 629 828.00 | 637 182.00 |
