| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 009 997.00 | | 9 009 997.00 | 9 009 997.00 |
CF Cash and cash equivalents | 2 778.00 | | 2 778.00 | 2 778.00 |
CJ TOTAL (II) | 2 778.00 | | 2 778.00 | 2 778.00 |
CO Grand total (0 to V) | 9 012 775.00 | | 9 012 775.00 | 9 012 775.00 |
CU Other investments | 9 009 997.00 | | 9 009 997.00 | 9 009 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 802 999.00 | 1 802 999.00 | | 1 802 999.00 |
DB Share, merger, contribution premiums, etc. | 7 207 998.00 | 7 207 998.00 | | 7 207 998.00 |
DH Retained earnings | -42 285.00 | -14 355.00 | | -42 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 102.00 | -27 930.00 | | -19 102.00 |
DL TOTAL (I) | 8 949 609.00 | 8 968 712.00 | | 8 949 609.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 986.00 | 50 493.00 | | 50 986.00 |
DX Trade payables and related accounts | 12 180.00 | 12 676.00 | | 12 180.00 |
DY Tax and social security liabilities | | 9 566.00 | | |
EC TOTAL (IV) | 63 166.00 | 72 735.00 | | 63 166.00 |
EE Grand total (I to V) | 9 012 775.00 | 9 041 447.00 | | 9 012 775.00 |
EG Accrued income and payables due within one year | 13 166.00 | 22 735.00 | | 13 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 712.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 26 712.00 | |
GG - OPERATING RESULT (I - II) | | | -26 712.00 | |
GR Interest and similar expenses | | | 1 956.00 | |
GU Total financial expenses (VI) | | | 1 956.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -9 566.00 | 9 566.00 | | -9 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 102.00 | 27 930.00 | | 19 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 102.00 | -27 930.00 | | -19 102.00 |
| |
| 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 | 9 009 997.00 | | | 9 009 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 009 997.00 | |
I4 DECREASES Grand Total | | | 9 009 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 009 997.00 | | | 9 009 997.00 |
| |
| 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 | 50 986.00 | 986.00 | | 50 986.00 |
8C Staff and Related Accounts | 12 180.00 | 12 180.00 | | 12 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 166.00 | 13 166.00 | | 63 166.00 |
