| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 497.00 | | 4 497.00 | 4 497.00 |
BZ Other receivables | 4 339 860.00 | | 4 339 860.00 | 4 339 860.00 |
CF Cash and cash equivalents | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 4 340 405.00 | | 4 340 405.00 | 4 340 405.00 |
CO Grand total (0 to V) | 4 344 902.00 | | 4 344 902.00 | 4 344 902.00 |
CU Other investments | 4 497.00 | | 4 497.00 | 4 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -9 316.00 | -5 846.00 | | -9 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -884 076.00 | -3 470.00 | | -884 076.00 |
DL TOTAL (I) | -891 892.00 | -7 816.00 | | -891 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
EA Other liabilities | 5 236 794.00 | 8 800.00 | | 5 236 794.00 |
EC TOTAL (IV) | 5 236 794.00 | 8 800.00 | | 5 236 794.00 |
EE Grand total (I to V) | 4 344 902.00 | 984.00 | | 4 344 902.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 336.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 557.00 | |
GG - OPERATING RESULT (I - II) | | | -4 556.00 | |
GI Supported loss or transferred profit (IV) | | | 843 738.00 | |
GL Other interest and similar income | | | 109 358.00 | |
GP Total financial income (V) | | | 109 358.00 | |
GR Interest and similar expenses | | | 145 140.00 | |
GU Total financial expenses (VI) | | | 145 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -884 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 109 358.00 | | | 109 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 993 434.00 | 3 470.00 | | 993 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -884 076.00 | -3 470.00 | | -884 076.00 |
| |
| 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 | | | 4 497.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 497.00 | |
I4 DECREASES Grand Total | | | 4 497.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 497.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 600.00 | 3 600.00 | | 3 600.00 |
VC Group and associates | 4 339 859.00 | 4 339 859.00 | | 4 339 859.00 |
VI Group and Associates | 5 233 193.00 | 5 233 193.00 | | 5 233 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 339 859.00 | 4 339 859.00 | | 4 339 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 236 793.00 | 5 236 793.00 | | 5 236 793.00 |
