| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 541 997.00 | 2 474 992.00 | 3 067 005.00 | 5 541 997.00 |
BZ Other receivables | 283 413.00 | | 283 413.00 | 283 413.00 |
CF Cash and cash equivalents | 1 367.00 | | 1 367.00 | 1 367.00 |
CJ TOTAL (II) | 284 780.00 | | 284 780.00 | 284 780.00 |
CO Grand total (0 to V) | 5 826 777.00 | 2 474 992.00 | 3 351 785.00 | 5 826 777.00 |
CU Other investments | 5 541 997.00 | 2 474 992.00 | 3 067 005.00 | 5 541 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DD Legal reserve (1) | 46 228.00 | | | 46 228.00 |
DH Retained earnings | -541 492.00 | | | -541 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 256 025.00 | | | -1 256 025.00 |
DL TOTAL (I) | 248 712.00 | | | 248 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 100 000.00 | | | 3 100 000.00 |
DX Trade payables and related accounts | 2 892.00 | | | 2 892.00 |
EA Other liabilities | 182.00 | | | 182.00 |
EC TOTAL (IV) | 3 103 074.00 | | | 3 103 074.00 |
EE Grand total (I to V) | 3 351 785.00 | | | 3 351 785.00 |
EG Accrued income and payables due within one year | 3 103 074.00 | | | 3 103 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 677.00 | |
FX Taxes, duties, and similar payments | | | -50.00 | |
GF Total Operating Expenses (II) | | | 2 627.00 | |
GG - OPERATING RESULT (I - II) | | | -2 627.00 | |
GL Other interest and similar income | | | 7 777.00 | |
GP Total financial income (V) | | | 7 777.00 | |
GR Interest and similar expenses | | | 82 124.00 | |
GU Total financial expenses (VI) | | | 82 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 179 052.00 | | | 1 179 052.00 |
HH Total exceptional expenses (VIII) | 1 179 052.00 | | | 1 179 052.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 179 052.00 | | | -1 179 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 777.00 | | | 7 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 263 802.00 | | | 1 263 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 256 025.00 | | | -1 256 025.00 |
| |
| 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 | 5 503 849.00 | | 38 148.00 | 5 503 849.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 541 997.00 | |
I4 DECREASES Grand Total | | | 5 541 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 503 849.00 | | 38 148.00 | 5 503 849.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 13 175.00 | | 13 175.00 | 13 175.00 |
VB VAT | 5 431.00 | 5 431.00 | | 5 431.00 |
VC Group and associates | 264 808.00 | 264 808.00 | | 264 808.00 |
VI Group and Associates | 264 808.00 | | 264 808.00 | 264 808.00 |
VM Income taxes | 13 175.00 | 13 175.00 | | 13 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 6.00 | 6.00 | |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 413.00 | 283 413.00 | | 283 413.00 |
VW VAT | 5 431.00 | | 5 431.00 | 5 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 413.00 | | 283 413.00 | 283 413.00 |
