| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 424.00 | 5 424.00 | | 5 424.00 |
BJ TOTAL (I) | 8 065 661.00 | 6 892 742.00 | 1 172 919.00 | 8 065 661.00 |
BZ Other receivables | 192 648.00 | | 192 648.00 | 192 648.00 |
CF Cash and cash equivalents | 18 478.00 | | 18 478.00 | 18 478.00 |
CJ TOTAL (II) | 211 126.00 | | 211 126.00 | 211 126.00 |
CO Grand total (0 to V) | 8 276 787.00 | 6 892 742.00 | 1 384 045.00 | 8 276 787.00 |
CU Other investments | 8 060 237.00 | 6 887 318.00 | 1 172 919.00 | 8 060 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 373 003.00 | 2 508 998.00 | | 373 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -885 500.00 | -2 135 995.00 | | -885 500.00 |
DK Regulated provisions | 60 237.00 | 60 237.00 | | 60 237.00 |
DL TOTAL (I) | -364 260.00 | 521 240.00 | | -364 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 740 900.00 | 1 837 660.00 | | 1 740 900.00 |
DX Trade payables and related accounts | 7 405.00 | 7 142.00 | | 7 405.00 |
EC TOTAL (IV) | 1 748 305.00 | 1 844 802.00 | | 1 748 305.00 |
EE Grand total (I to V) | 1 384 045.00 | 2 366 042.00 | | 1 384 045.00 |
EG Accrued income and payables due within one year | 1 320 897.00 | 657 366.00 | | 1 320 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 414.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 414.00 | |
GG - OPERATING RESULT (I - II) | | | -6 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 187.00 | |
GP Total financial income (V) | | | 51 187.00 | |
GQ Financial allocations to depreciation and provisions | | | 914 496.00 | |
GR Interest and similar expenses | | | 23 749.00 | |
GU Total financial expenses (VI) | | | 938 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -887 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -893 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 972.00 | -9 703.00 | | -7 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 187.00 | 468 858.00 | | 51 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 936 687.00 | 2 604 853.00 | | 936 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -885 500.00 | -2 135 995.00 | | -885 500.00 |
| |
| 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 | 8 065 661.00 | | | 8 065 661.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 424.00 | | | 5 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 060 237.00 | |
I4 DECREASES Grand Total | | | 8 065 661.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 424.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 060 237.00 | | | 8 060 237.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 424.00 | | | 5 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 424.00 | | | 5 424.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 60 237.00 | | | 60 237.00 |
7B Total provisions for depreciation | 5 972 822.00 | 914 496.00 | | 5 972 822.00 |
7C Grand total | 6 033 059.00 | 914 496.00 | | 6 033 059.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 914 496.00 | | |
| |
| 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 | 1 614 495.00 | 1 187 087.00 | 427 408.00 | 1 614 495.00 |
8B Suppliers and Related Accounts | 7 405.00 | 7 405.00 | | 7 405.00 |
VC Group and associates | 133 763.00 | 133 763.00 | | 133 763.00 |
VI Group and Associates | 126 403.00 | 126 405.00 | | 126 403.00 |
VK Loans repaid during the year | 150 000.00 | | | 150 000.00 |
VM Income taxes | 58 885.00 | 58 885.00 | | 58 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 648.00 | 192 648.00 | | 192 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 748 305.00 | 1 320 897.00 | 427 408.00 | 1 748 305.00 |
