| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 11 281.00 | | 11 281.00 | 11 281.00 |
BJ TOTAL (I) | 21 281.00 | 10 000.00 | 11 281.00 | 21 281.00 |
BZ Other receivables | 9 064.00 | | 9 064.00 | 9 064.00 |
CJ TOTAL (II) | 9 064.00 | | 9 064.00 | 9 064.00 |
CO Grand total (0 to V) | 30 345.00 | 10 000.00 | 20 345.00 | 30 345.00 |
CU Other investments | 10 000.00 | 10 000.00 | | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DH Retained earnings | -1 834 642.00 | -1 572 965.00 | | -1 834 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -121 324.00 | -261 676.00 | | -121 324.00 |
DL TOTAL (I) | -1 745 965.00 | -1 624 641.00 | | -1 745 965.00 |
DP Provisions for Risks | 223 000.00 | 213 559.00 | | 223 000.00 |
DR TOTAL (IV) | 223 000.00 | 213 559.00 | | 223 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 745.00 | 336.00 | | 3 745.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 470 286.00 | 1 371 757.00 | | 1 470 286.00 |
DX Trade payables and related accounts | 3 816.00 | 5 697.00 | | 3 816.00 |
DY Tax and social security liabilities | 3 161.00 | 4 075.00 | | 3 161.00 |
EA Other liabilities | 62 302.00 | 50 058.00 | | 62 302.00 |
EC TOTAL (IV) | 1 543 310.00 | 1 431 923.00 | | 1 543 310.00 |
EE Grand total (I to V) | 20 345.00 | 20 841.00 | | 20 345.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 11 553.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 11 553.00 | |
GG - OPERATING RESULT (I - II) | | | -11 553.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 441.00 | |
GR Interest and similar expenses | | | 100 330.00 | |
GU Total financial expenses (VI) | | | 109 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -109 771.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -121 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 1 409 464.00 | | |
HD Total exceptional income (VII) | | 1 419 464.00 | | |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HG Exceptional depreciation and provisions | | 1 409 464.00 | | |
HH Total exceptional expenses (VIII) | | 1 419 464.00 | | |
HK Income tax | | 1 898.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 419 500.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 324.00 | 1 681 176.00 | | 121 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -121 324.00 | -261 676.00 | | -121 324.00 |
| |
| 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 | 21 281.00 | | | 21 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 281.00 | |
I4 DECREASES Grand Total | | | 21 281.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 281.00 | | | 21 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 213 559.00 | 9 441.00 | | 213 559.00 |
7B Total provisions for depreciation | 10 000.00 | | | 10 000.00 |
7C Grand total | 223 559.00 | 9 441.00 | | 223 559.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 441.00 | | |
| |
| 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 | 1 470 286.00 | 1 470 286.00 | | 1 470 286.00 |
8B Suppliers and Related Accounts | 3 816.00 | 3 816.00 | | 3 816.00 |
UT Other financial assets | 11 281.00 | 11 281.00 | | 11 281.00 |
UY Staff and related accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
UZ Social Security, other social security organizations | 1 002.00 | 1 002.00 | | 1 002.00 |
VB VAT | 2 367.00 | 2 367.00 | | 2 367.00 |
VG Loans with a maturity of up to one year at origin | 3 745.00 | 3 745.00 | | 3 745.00 |
VI Group and Associates | 62 302.00 | 62 302.00 | | 62 302.00 |
VJ Loans taken out during the year | 98 531.00 | | | 98 531.00 |
VM Income taxes | 2 265.00 | 2 265.00 | | 2 265.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 161.00 | 3 161.00 | | 3 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 930.00 | 1 930.00 | | 1 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 345.00 | 20 345.00 | | 20 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 543 310.00 | 1 543 310.00 | | 1 543 310.00 |
