| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 91 424.00 | 5 536.00 | 85 888.00 | 91 424.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 106 424.00 | 5 536.00 | 100 888.00 | 106 424.00 |
BZ Other receivables | 106 264.00 | | 106 264.00 | 106 264.00 |
CF Cash and cash equivalents | 20 457.00 | | 20 457.00 | 20 457.00 |
CJ TOTAL (II) | 126 721.00 | | 126 721.00 | 126 721.00 |
CO Grand total (0 to V) | 233 146.00 | 5 536.00 | 227 610.00 | 233 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -550 659.00 | | | -550 659.00 |
DL TOTAL (I) | -549 659.00 | | | -549 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 656 465.00 | | | 656 465.00 |
DX Trade payables and related accounts | 7 003.00 | | | 7 003.00 |
EA Other liabilities | 113 800.00 | | | 113 800.00 |
EC TOTAL (IV) | 777 268.00 | | | 777 268.00 |
EE Grand total (I to V) | 227 610.00 | | | 227 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 539 051.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 536.00 | |
GF Total Operating Expenses (II) | | | 544 999.00 | |
GG - OPERATING RESULT (I - II) | | | -544 998.00 | |
GR Interest and similar expenses | | | 5 661.00 | |
GU Total financial expenses (VI) | | | 5 661.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -550 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 659.00 | | | 550 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -550 659.00 | | | -550 659.00 |
| |
| 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 | | | 106 424.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 106 424.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 91 424.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 91 424.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 536.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 5 536.00 | | |
| |
| 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 | 7 003.00 | 7 003.00 | | 7 003.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 800.00 | | 113 800.00 | 113 800.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
VB VAT | 106 264.00 | 106 264.00 | | 106 264.00 |
VI Group and Associates | 656 465.00 | | 656 465.00 | 656 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 264.00 | 106 264.00 | 15 000.00 | 121 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 777 268.00 | 7 003.00 | 770 265.00 | 777 268.00 |
