| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 543 123.00 | 245 046.00 | 298 077.00 | 543 123.00 |
BZ Other receivables | 13 698.00 | | 13 698.00 | 13 698.00 |
CF Cash and cash equivalents | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 13 901.00 | | 13 901.00 | 13 901.00 |
CO Grand total (0 to V) | 557 024.00 | 245 046.00 | 311 978.00 | 557 024.00 |
CU Other investments | 543 123.00 | 245 046.00 | 298 077.00 | 543 123.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 000.00 | | | 82 000.00 |
DD Legal reserve (1) | 8 200.00 | | | 8 200.00 |
DG Other reserves | 61 187.00 | | | 61 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -95 934.00 | | | -95 934.00 |
DL TOTAL (I) | 55 452.00 | | | 55 452.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 249 975.00 | | | 249 975.00 |
DX Trade payables and related accounts | 6 500.00 | | | 6 500.00 |
EC TOTAL (IV) | 256 525.00 | | | 256 525.00 |
EE Grand total (I to V) | 311 978.00 | | | 311 978.00 |
EG Accrued income and payables due within one year | 256 525.00 | | | 256 525.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | | | 50.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 790.00 | |
GF Total Operating Expenses (II) | | | 6 791.00 | |
GG - OPERATING RESULT (I - II) | | | -6 791.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 57 581.00 | |
GP Total financial income (V) | | | 57 581.00 | |
GQ Financial allocations to depreciation and provisions | | | 150 000.00 | |
GR Interest and similar expenses | | | 1 553.00 | |
GU Total financial expenses (VI) | | | 151 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 829.00 | | | -4 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 581.00 | | | 57 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 515.00 | | | 153 515.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -95 934.00 | | | -95 934.00 |
| |
| 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 | 543 123.00 | | | 543 123.00 |
I3 DECREASES Total Financial Fixed Assets | | | 543 123.00 | |
I4 DECREASES Grand Total | | | 543 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 543 123.00 | | | 543 123.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 38 337.00 | 38 337.00 | | 38 337.00 |
8B Suppliers and Related Accounts | 6 500.00 | 6 500.00 | | 6 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 211 639.00 | 211 639.00 | | 211 639.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VK Loans repaid during the year | 34 762.00 | | | 34 762.00 |
VP Miscellaneous | 13 698.00 | 13 698.00 | | 13 698.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 698.00 | 13 698.00 | | 13 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 256 526.00 | 256 526.00 | | 256 526.00 |
