| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 463 350.00 | | 463 350.00 | 463 350.00 |
BJ TOTAL (I) | 3 333 350.00 | 9 999.00 | 3 323 351.00 | 3 333 350.00 |
BZ Other receivables | 36 192.00 | | 36 192.00 | 36 192.00 |
CF Cash and cash equivalents | 107 654.00 | | 107 654.00 | 107 654.00 |
CJ TOTAL (II) | 143 846.00 | | 143 846.00 | 143 846.00 |
CO Grand total (0 to V) | 3 477 196.00 | 9 999.00 | 3 467 197.00 | 3 477 196.00 |
CU Other investments | 2 870 000.00 | 9 999.00 | 2 860 001.00 | 2 870 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 860 000.00 | 2 860 000.00 | | 2 860 000.00 |
DD Legal reserve (1) | 27 262.00 | 27 262.00 | | 27 262.00 |
DG Other reserves | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | 323 212.00 | 115 571.00 | | 323 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -145 282.00 | 207 640.00 | | -145 282.00 |
DL TOTAL (I) | 3 465 193.00 | 3 610 475.00 | | 3 465 193.00 |
DX Trade payables and related accounts | 2 004.00 | 1 356.00 | | 2 004.00 |
EC TOTAL (IV) | 2 004.00 | 1 356.00 | | 2 004.00 |
EE Grand total (I to V) | 3 467 197.00 | 3 611 831.00 | | 3 467 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 5 542.00 | |
FX Taxes, duties, and similar payments | | | 285.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 827.00 | |
GG - OPERATING RESULT (I - II) | | | -5 826.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 161 608.00 | |
GU Total financial expenses (VI) | | | 161 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -131 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -137 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 847.00 | -11 157.00 | | 7 847.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 001.00 | 200 000.00 | | 30 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 283.00 | -7 640.00 | | 175 283.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -145 282.00 | 207 640.00 | | -145 282.00 |
| |
| 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 | 2 004.00 | 2 004.00 | | 2 004.00 |
UL Receivables related to investments | 463 350.00 | | 463 350.00 | 463 350.00 |
VP Miscellaneous | 36 192.00 | 36 192.00 | | 36 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 499 542.00 | 36 192.00 | 463 350.00 | 499 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 004.00 | 2 004.00 | | 2 004.00 |
