| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 199 590.00 | 6 064 939.00 | 134 651.00 | 6 199 590.00 |
CF Cash and cash equivalents | 86.00 | | 86.00 | 86.00 |
CJ TOTAL (II) | 86.00 | | 86.00 | 86.00 |
CO Grand total (0 to V) | 6 199 676.00 | 6 064 939.00 | 134 737.00 | 6 199 676.00 |
CU Other investments | 6 199 590.00 | 6 064 939.00 | 134 651.00 | 6 199 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 199 590.00 | 6 199 590.00 | | 6 199 590.00 |
DH Retained earnings | -5 720 704.00 | -6 157 965.00 | | -5 720 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -368 512.00 | 437 261.00 | | -368 512.00 |
DL TOTAL (I) | 110 375.00 | 478 886.00 | | 110 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 426.00 | 20 590.00 | | 23 426.00 |
DX Trade payables and related accounts | 840.00 | 240.00 | | 840.00 |
DY Tax and social security liabilities | 97.00 | | | 97.00 |
EC TOTAL (IV) | 24 363.00 | 20 830.00 | | 24 363.00 |
EE Grand total (I to V) | 134 737.00 | 499 717.00 | | 134 737.00 |
EG Accrued income and payables due within one year | 24 363.00 | 20 830.00 | | 24 363.00 |
EI Including equity loans | 23 426.00 | | | 23 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 960.00 | |
FX Taxes, duties, and similar payments | | | 529.00 | |
FZ Social Security Contributions | | | 1 005.00 | |
GF Total Operating Expenses (II) | | | 3 494.00 | |
GG - OPERATING RESULT (I - II) | | | -3 494.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 365 018.00 | |
GU Total financial expenses (VI) | | | 365 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -365 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -368 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 440 449.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 368 512.00 | 3 188.00 | | 368 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -368 512.00 | 437 261.00 | | -368 512.00 |
| |
| 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 | 6 199 590.00 | | | 6 199 590.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 199 590.00 | |
I4 DECREASES Grand Total | | | 6 199 590.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 199 590.00 | | | 6 199 590.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 699 921.00 | 365 018.00 | | 5 699 921.00 |
7C Grand total | 5 699 921.00 | 365 018.00 | | 5 699 921.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 365 018.00 | | |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8D Social Security and Other Social Organizations | 97.00 | 97.00 | | 97.00 |
VI Group and Associates | 23 426.00 | 23 426.00 | | 23 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 363.00 | 24 363.00 | | 24 363.00 |
