| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
BZ Other receivables | 6 694 015.00 | | 6 694 015.00 | 6 694 015.00 |
CF Cash and cash equivalents | 2 985.00 | | 2 985.00 | 2 985.00 |
CJ TOTAL (II) | 6 697 000.00 | | 6 697 000.00 | 6 697 000.00 |
CO Grand total (0 to V) | 9 897 000.00 | | 9 897 000.00 | 9 897 000.00 |
CU Other investments | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 197 541.00 | -884 592.00 | | -1 197 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -332 184.00 | -312 949.00 | | -332 184.00 |
DL TOTAL (I) | -1 519 725.00 | -1 187 541.00 | | -1 519 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 407 100.00 | 11 376 100.00 | | 11 407 100.00 |
DX Trade payables and related accounts | 5 624.00 | 8 104.00 | | 5 624.00 |
DY Tax and social security liabilities | 4 000.00 | 2 000.00 | | 4 000.00 |
EC TOTAL (IV) | 11 416 724.00 | 11 386 204.00 | | 11 416 724.00 |
EE Grand total (I to V) | 9 897 000.00 | 10 198 663.00 | | 9 897 000.00 |
EI Including equity loans | 11 407 100.00 | | | 11 407 100.00 |
| |
| 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 | | | 1 806.00 | |
FR Total operating income (I) | | | 1 806.00 | |
FW Other purchases and external expenses | | | 8 003.00 | |
FX Taxes, duties, and similar payments | | | 2 000.00 | |
GF Total Operating Expenses (II) | | | 10 003.00 | |
GG - OPERATING RESULT (I - II) | | | -8 197.00 | |
GL Other interest and similar income | | | 513 275.00 | |
GP Total financial income (V) | | | 513 275.00 | |
GR Interest and similar expenses | | | 837 262.00 | |
GU Total financial expenses (VI) | | | 837 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -323 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -332 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 515 081.00 | 533 786.00 | | 515 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 847 265.00 | 846 735.00 | | 847 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -332 184.00 | -312 949.00 | | -332 184.00 |
| |
| 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 | 3 200 000.00 | | | 3 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 200 000.00 | |
I4 DECREASES Grand Total | | | 3 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 200 000.00 | | | 3 200 000.00 |
| |
| 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 | 5 624.00 | 5 624.00 | | 5 624.00 |
VC Group and associates | 6 694 015.00 | 6 694 015.00 | | 6 694 015.00 |
VI Group and Associates | 11 407 100.00 | 11 407 100.00 | | 11 407 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 694 015.00 | 6 694 015.00 | | 6 694 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 416 724.00 | 11 416 724.00 | | 11 416 724.00 |
