| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 818 400.00 | |
BZ Other receivables | | | 48 276.00 | |
CF Cash and cash equivalents | | | 204 680.00 | |
CJ TOTAL (II) | | | 252 956.00 | |
CO Grand total (0 to V) | | | 1 071 356.00 | |
CS Evaluated investments - equity method | | | 818 400.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -661 988.00 | | | -661 988.00 |
DL TOTAL (I) | 138 013.00 | | | 138 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 913 400.00 | | | 913 400.00 |
DX Trade payables and related accounts | 19 944.00 | | | 19 944.00 |
EC TOTAL (IV) | 933 344.00 | | | 933 344.00 |
EE Grand total (I to V) | 1 071 356.00 | | | 1 071 356.00 |
EG Accrued income and payables due within one year | 933 344.00 | | | 933 344.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 104.00 | |
FR Total operating income (I) | | | 1 104.00 | |
FW Other purchases and external expenses | | | 74 327.00 | |
FX Taxes, duties, and similar payments | | | 30 995.00 | |
GB Operating Expenses - Provisions | | | 11 918.00 | |
GF Total Operating Expenses (II) | | | 117 240.00 | |
GG - OPERATING RESULT (I - II) | | | -116 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 679.00 | |
GP Total financial income (V) | | | 2 679.00 | |
GQ Financial allocations to depreciation and provisions | | | 560 450.00 | |
GU Total financial expenses (VI) | | | 560 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -557 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -673 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 501 600.00 | | | 501 600.00 |
HD Total exceptional income (VII) | 501 600.00 | | | 501 600.00 |
HF Exceptional expenses on capital transactions | 489 682.00 | | | 489 682.00 |
HH Total exceptional expenses (VIII) | 489 682.00 | | | 489 682.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 918.00 | | | 11 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 505 383.00 | | | 505 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 167 372.00 | | | 1 167 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -661 988.00 | | | -661 988.00 |
