| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 776 902.00 | | 8 776 902.00 | 8 776 902.00 |
BZ Other receivables | 4 775.00 | | 4 775.00 | 4 775.00 |
CF Cash and cash equivalents | 283 853.00 | | 283 853.00 | 283 853.00 |
CJ TOTAL (II) | 288 628.00 | | 288 628.00 | 288 628.00 |
CO Grand total (0 to V) | 9 065 530.00 | | 9 065 530.00 | 9 065 530.00 |
CU Other investments | 8 776 902.00 | | 8 776 902.00 | 8 776 902.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 100 000.00 | 4 100 000.00 | | 4 100 000.00 |
DH Retained earnings | -830 549.00 | -812 485.00 | | -830 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 233.00 | -18 064.00 | | -51 233.00 |
DL TOTAL (I) | 3 218 218.00 | 3 269 451.00 | | 3 218 218.00 |
DU Loans and Debts from Credit Institutions (3) | 2 361.00 | | | 2 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 835 681.00 | 5 748 960.00 | | 5 835 681.00 |
DX Trade payables and related accounts | 9 270.00 | 12 011.00 | | 9 270.00 |
EC TOTAL (IV) | 5 847 312.00 | 5 760 971.00 | | 5 847 312.00 |
EE Grand total (I to V) | 9 065 530.00 | 9 030 422.00 | | 9 065 530.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 361.00 | | | 2 361.00 |
EI Including equity loans | 5 835 681.00 | | | 5 835 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 945.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 14 945.00 | |
GG - OPERATING RESULT (I - II) | | | -14 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 814.00 | |
GN Positive exchange differences | | | 2 073.00 | |
GP Total financial income (V) | | | 51 886.00 | |
GR Interest and similar expenses | | | 86 721.00 | |
GS Negative differences of foreign exchange | | | 1 455.00 | |
GU Total financial expenses (VI) | | | 88 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 887.00 | 81 873.00 | | 51 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 120.00 | 99 937.00 | | 103 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 233.00 | -18 064.00 | | -51 233.00 |
| |
| 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 | 8 776 902.00 | | | 8 776 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 776 902.00 | |
I4 DECREASES Grand Total | | | 8 776 902.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 776 902.00 | | | 8 776 902.00 |
| |
| 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 | 9 270.00 | 9 270.00 | | 9 270.00 |
VB VAT | 4 775.00 | 4 775.00 | | 4 775.00 |
VG Loans with a maturity of up to one year at origin | 2 361.00 | 2 361.00 | | 2 361.00 |
VI Group and Associates | 5 835 681.00 | | | 5 835 681.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 775.00 | 4 775.00 | | 4 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 847 312.00 | 11 631.00 | | 5 847 312.00 |
