| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 335 001.00 | | 335 001.00 | 335 001.00 |
BF Loans | 525 000.00 | | 525 000.00 | 525 000.00 |
BJ TOTAL (I) | 860 001.00 | | 860 001.00 | 860 001.00 |
BX Customers and related accounts | 21 250.00 | | 21 250.00 | 21 250.00 |
BZ Other receivables | 450 633.00 | | 450 633.00 | 450 633.00 |
CF Cash and cash equivalents | 62 044.00 | | 62 044.00 | 62 044.00 |
CJ TOTAL (II) | 533 927.00 | | 533 927.00 | 533 927.00 |
CO Grand total (0 to V) | 1 393 928.00 | | 1 393 928.00 | 1 393 928.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 148 510.00 | 234 307.00 | | 148 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -161 777.00 | -85 797.00 | | -161 777.00 |
DL TOTAL (I) | 41 733.00 | 203 510.00 | | 41 733.00 |
DU Loans and Debts from Credit Institutions (3) | | 102 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 340 435.00 | 639 041.00 | | 1 340 435.00 |
DX Trade payables and related accounts | 11 759.00 | 9 635.00 | | 11 759.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 1 352 195.00 | 750 677.00 | | 1 352 195.00 |
EE Grand total (I to V) | 1 393 928.00 | 954 187.00 | | 1 393 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 953.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 953.00 | |
GG - OPERATING RESULT (I - II) | | | -10 953.00 | |
GP Total financial income (V) | | | 17 594.00 | |
GU Total financial expenses (VI) | | | 10 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 19 193.00 | | |
HH Total exceptional expenses (VIII) | 200 000.00 | 91 564.00 | | 200 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -200 000.00 | -72 371.00 | | -200 000.00 |
HK Income tax | -42 486.00 | | | -42 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 594.00 | 32 853.00 | | 17 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 371.00 | 118 650.00 | | 179 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -161 777.00 | -85 797.00 | | -161 777.00 |
| |
| 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 | 760 001.00 | | 100 000.00 | 760 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 860 001.00 | |
I4 DECREASES Grand Total | | | 860 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 760 001.00 | | 100 000.00 | 760 001.00 |
| |
| 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 | 1 340 435.00 | 1 040 435.00 | 300 000.00 | 1 340 435.00 |
8B Suppliers and Related Accounts | 11 759.00 | 11 759.00 | | 11 759.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UP Loans | 525 000.00 | | 525 000.00 | 525 000.00 |
UX Other trade receivables | 21 250.00 | 21 250.00 | | 21 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 450 633.00 | 450 633.00 | | 450 633.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 996 883.00 | 471 883.00 | 525 000.00 | 996 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 352 195.00 | 1 052 195.00 | 300 000.00 | 1 352 195.00 |
