| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 46 001.00 | | 46 001.00 | 46 001.00 |
CF Cash and cash equivalents | 27 960.00 | | 27 960.00 | 27 960.00 |
CJ TOTAL (II) | 73 961.00 | | 73 961.00 | 73 961.00 |
CO Grand total (0 to V) | 73 961.00 | | 73 961.00 | 73 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 31.00 | 31.00 | | 31.00 |
DH Retained earnings | -4 315 362.00 | -123 850.00 | | -4 315 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 873.00 | -4 191 512.00 | | -37 873.00 |
DL TOTAL (I) | -4 316 204.00 | -4 278 331.00 | | -4 316 204.00 |
DU Loans and Debts from Credit Institutions (3) | 300.00 | | | 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 265 406.00 | 1 759 271.00 | | 2 265 406.00 |
DX Trade payables and related accounts | 26 558.00 | 26 607.00 | | 26 558.00 |
DY Tax and social security liabilities | 469 400.00 | 469 400.00 | | 469 400.00 |
EA Other liabilities | 1 628 501.00 | 2 100 636.00 | | 1 628 501.00 |
EC TOTAL (IV) | 4 390 165.00 | 4 355 914.00 | | 4 390 165.00 |
EE Grand total (I to V) | 73 961.00 | 77 583.00 | | 73 961.00 |
EG Accrued income and payables due within one year | 496 258.00 | 496 007.00 | | 496 258.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 300.00 | | | 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 896.00 | |
FX Taxes, duties, and similar payments | | | -24.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 873.00 | |
GG - OPERATING RESULT (I - II) | | | -3 873.00 | |
GR Interest and similar expenses | | | 34 000.00 | |
GU Total financial expenses (VI) | | | 34 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 806 823.00 | | |
HD Total exceptional income (VII) | | 1 806 823.00 | | |
HE Exceptional expenses on management operations | | 15 125.00 | | |
HF Exceptional expenses on capital transactions | | 5 786 743.00 | | |
HH Total exceptional expenses (VIII) | | 5 801 868.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 995 045.00 | | |
HK Income tax | | 146 880.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 806 854.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 873.00 | 5 998 365.00 | | 37 873.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 873.00 | -4 191 512.00 | | -37 873.00 |
| |
| 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 | 26 558.00 | 26 558.00 | | 26 558.00 |
8D Social Security and Other Social Organizations | 469 400.00 | 469 400.00 | | 469 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 628 501.00 | | 1 628 501.00 | 1 628 501.00 |
VG Loans with a maturity of up to one year at origin | 300.00 | 300.00 | | 300.00 |
VI Group and Associates | 2 265 406.00 | | 2 265 406.00 | 2 265 406.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 001.00 | 46 001.00 | | 46 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 001.00 | 46 001.00 | | 46 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 390 165.00 | 496 258.00 | 3 893 907.00 | 4 390 165.00 |
