| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 159 228.00 | | 159 228.00 | 159 228.00 |
BJ TOTAL (I) | 159 228.00 | | 159 228.00 | 159 228.00 |
BZ Other receivables | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 870.00 | | 870.00 | 870.00 |
CJ TOTAL (II) | 882.00 | | 882.00 | 882.00 |
CO Grand total (0 to V) | 160 110.00 | | 160 110.00 | 160 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 47 605.00 | 47 605.00 | | 47 605.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -7 391 577.00 | -7 404 549.00 | | -7 391 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 213.00 | 12 972.00 | | -52 213.00 |
DL TOTAL (I) | -6 846 185.00 | -6 793 972.00 | | -6 846 185.00 |
DQ Provisions for Expenses | 235 049.00 | 290 049.00 | | 235 049.00 |
DR TOTAL (IV) | 235 049.00 | 290 049.00 | | 235 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 766 381.00 | 6 660 638.00 | | 6 766 381.00 |
DX Trade payables and related accounts | 4 864.00 | 4 768.00 | | 4 864.00 |
DY Tax and social security liabilities | | 394.00 | | |
EC TOTAL (IV) | 6 771 245.00 | 6 665 801.00 | | 6 771 245.00 |
EE Grand total (I to V) | 160 110.00 | 161 877.00 | | 160 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 166.00 | |
FR Total operating income (I) | | | 166.00 | |
FW Other purchases and external expenses | | | 5 557.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 635.00 | |
GG - OPERATING RESULT (I - II) | | | -5 469.00 | |
GR Interest and similar expenses | | | 101 743.00 | |
GU Total financial expenses (VI) | | | 101 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -101 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -107 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 55 000.00 | 80 904.00 | | 55 000.00 |
HD Total exceptional income (VII) | 55 000.00 | 80 904.00 | | 55 000.00 |
HE Exceptional expenses on management operations | | 50 904.00 | | |
HH Total exceptional expenses (VIII) | | 50 904.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55 000.00 | 30 000.00 | | 55 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 166.00 | 233 558.00 | | 55 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 378.00 | 220 586.00 | | 107 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 213.00 | 12 972.00 | | -52 213.00 |
| |
| 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 | 159 228.00 | | | 159 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 228.00 | |
I4 DECREASES Grand Total | | | 159 228.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 159 228.00 | | | 159 228.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 290 049.00 | | 55 000.00 | 290 049.00 |
7C Grand total | 290 049.00 | | 55 000.00 | 290 049.00 |
| |
| 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 | 4 864.00 | 4 864.00 | | 4 864.00 |
UP Loans | 159 228.00 | | 159 228.00 | 159 228.00 |
VB VAT | 12.00 | 12.00 | | 12.00 |
VI Group and Associates | 6 766 381.00 | | 6 766 381.00 | 6 766 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 240.00 | 12.00 | 159 228.00 | 159 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 771 245.00 | 4 864.00 | 6 766 381.00 | 6 771 245.00 |
