| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 8 349.00 | | 8 349.00 | 8 349.00 |
CH Prepaid expenses | 240.00 | | 240.00 | 240.00 |
CJ TOTAL (II) | 8 589.00 | | 8 589.00 | 8 589.00 |
CO Grand total (0 to V) | 8 669.00 | | 8 669.00 | 8 669.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 19 866.00 | | | 19 866.00 |
DH Retained earnings | -2 874 217.00 | | | -2 874 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 503.00 | | | -28 503.00 |
DL TOTAL (I) | -2 842 853.00 | | | -2 842 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 641 964.00 | | | 2 641 964.00 |
DX Trade payables and related accounts | 209 557.00 | | | 209 557.00 |
EC TOTAL (IV) | 2 851 522.00 | | | 2 851 522.00 |
EE Grand total (I to V) | 8 669.00 | | | 8 669.00 |
EG Accrued income and payables due within one year | 2 851 522.00 | | | 2 851 522.00 |
| |
| 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 | | | 89 196.00 | |
FR Total operating income (I) | | | 89 196.00 | |
FW Other purchases and external expenses | | | 9 710.00 | |
FX Taxes, duties, and similar payments | | | 418.00 | |
GE Other Expenses | | | 106 757.00 | |
GF Total Operating Expenses (II) | | | 116 886.00 | |
GG - OPERATING RESULT (I - II) | | | -27 690.00 | |
GM Reversals of provisions and transfers of expenses | | | 239 571.00 | |
GP Total financial income (V) | | | 239 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 239 571.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 211 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 240 384.00 | | | 240 384.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -240 384.00 | | | -240 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 767.00 | | | 328 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 357 270.00 | | | 357 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 503.00 | | | -28 503.00 |
| |
| 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 | 239 651.00 | | | 239 651.00 |
I3 DECREASES Total Financial Fixed Assets | | 239 571.00 | 80.00 | |
I4 DECREASES Grand Total | | 239 571.00 | 80.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 239 651.00 | | | 239 651.00 |
| |
| 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 | 209 558.00 | 209 558.00 | | 209 558.00 |
VI Group and Associates | 2 641 965.00 | 2 641 965.00 | | 2 641 965.00 |
VS Prepaid expenses | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240.00 | 240.00 | | 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 851 523.00 | 2 851 523.00 | | 2 851 523.00 |
