| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 360 000.00 | 288 000.00 | 72 000.00 | 360 000.00 |
BJ TOTAL (I) | 845 000.00 | 288 000.00 | 557 000.00 | 845 000.00 |
BZ Other receivables | 17 823 424.00 | | 17 823 425.00 | 17 823 424.00 |
CF Cash and cash equivalents | 4 882.00 | | 4 882.00 | 4 882.00 |
CJ TOTAL (II) | 17 828 306.00 | | 17 828 306.00 | 17 828 306.00 |
CO Grand total (0 to V) | 18 673 306.00 | 288 000.00 | 18 385 306.00 | 18 673 306.00 |
CU Other investments | 485 000.00 | | 485 000.00 | 485 000.00 |
| |
| 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 |
DH Retained earnings | -1 101 245.00 | -999 149.00 | | -1 101 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 955.00 | -102 096.00 | | -111 955.00 |
DL TOTAL (I) | -713 200.00 | -601 245.00 | | -713 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 6 904.00 | 13 674.00 | | 6 904.00 |
EA Other liabilities | 19 091 602.00 | 12 457 499.00 | | 19 091 602.00 |
EC TOTAL (IV) | 19 098 506.00 | 12 471 173.00 | | 19 098 506.00 |
EE Grand total (I to V) | 18 385 306.00 | 11 869 928.00 | | 18 385 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 7 358.00 | |
FV Inventory change (raw materials and supplies) | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 72 000.00 | |
GF Total Operating Expenses (II) | | | 79 358.00 | |
GG - OPERATING RESULT (I - II) | | | -79 358.00 | |
GL Other interest and similar income | | | 392 939.00 | |
GP Total financial income (V) | | | 392 939.00 | |
GR Interest and similar expenses | | | 425 536.00 | |
GU Total financial expenses (VI) | | | 425 536.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 392 939.00 | 229 491.00 | | 392 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 504 894.00 | 331 587.00 | | 504 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 955.00 | -102 096.00 | | -111 955.00 |
| |
| 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 | 360 000.00 | | | 360 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 360 000.00 | | | 360 000.00 |
I4 DECREASES Grand Total | | | 360 000.00 | |
IO DECREASES Total including other intangible assets | | | 360 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 216 000.00 | 72 000.00 | | 216 000.00 |
CY DEPRECIATION Start-up, development, or research expenses | 216 000.00 | 72 000.00 | | 216 000.00 |
| |
| 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 | 6 904.00 | 6 904.00 | | 6 904.00 |
VC Group and associates | 17 823 424.00 | 17 823 424.00 | | 17 823 424.00 |
VI Group and Associates | 19 091 602.00 | 19 091 602.00 | | 19 091 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 823 424.00 | 17 823 424.00 | 8.00 | 17 823 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 098 506.00 | 19 098 506.00 | | 19 098 506.00 |
