| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 963.00 | | 3 963.00 | 3 963.00 |
BZ Other receivables | 1 147 147.00 | | 1 147 147.00 | 1 147 147.00 |
CF Cash and cash equivalents | 16 860.00 | | 16 860.00 | 16 860.00 |
CJ TOTAL (II) | 1 164 007.00 | | 1 164 007.00 | 1 164 007.00 |
CO Grand total (0 to V) | 1 167 970.00 | | 1 167 970.00 | 1 167 970.00 |
CU Other investments | 3 963.00 | | 3 963.00 | 3 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 650.00 | 650.00 | | 650.00 |
DH Retained earnings | -56 932.00 | 24 634.00 | | -56 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -135 164.00 | -81 567.00 | | -135 164.00 |
DL TOTAL (I) | -186 446.00 | -51 282.00 | | -186 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 352 689.00 | 1 573 256.00 | | 1 352 689.00 |
DX Trade payables and related accounts | 1 728.00 | 3 841.00 | | 1 728.00 |
EC TOTAL (IV) | 1 354 417.00 | 1 577 097.00 | | 1 354 417.00 |
EE Grand total (I to V) | 1 167 970.00 | 1 525 814.00 | | 1 167 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 067.00 | |
FX Taxes, duties, and similar payments | | | 290.00 | |
GF Total Operating Expenses (II) | | | 33 357.00 | |
GG - OPERATING RESULT (I - II) | | | -33 357.00 | |
GH Attributed profit or transferred loss (III) | | | -2 351.00 | |
GK Income from other securities and fixed asset receivables | | | 5 337.00 | |
GN Positive exchange differences | | | 65 395.00 | |
GP Total financial income (V) | | | 71 232.00 | |
GR Interest and similar expenses | | | 17 152.00 | |
GS Negative differences of foreign exchange | | | 153 169.00 | |
GU Total financial expenses (VI) | | | 170 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -99 088.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 359.00 | | | 359.00 |
HD Total exceptional income (VII) | 359.00 | | | 359.00 |
HF Exceptional expenses on capital transactions | 727.00 | | | 727.00 |
HH Total exceptional expenses (VIII) | 727.00 | | | 727.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -368.00 | | | -368.00 |
HK Income tax | | 9 341.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 240.00 | 21 524.00 | | 69 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 404.00 | 103 090.00 | | 204 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -135 164.00 | -81 567.00 | | -135 164.00 |
| |
| 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 | 4 690.00 | | | 4 690.00 |
I3 DECREASES Total Financial Fixed Assets | | 727.00 | 3 963.00 | |
I4 DECREASES Grand Total | | 727.00 | 3 963.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 690.00 | | | 4 690.00 |
| |
| 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 | 1 728.00 | 1 728.00 | | 1 728.00 |
VC Group and associates | 1 147 147.00 | 1 147 147.00 | | 1 147 147.00 |
VI Group and Associates | 1 352 689.00 | 1 352 689.00 | | 1 352 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 147 147.00 | 1 147 147.00 | | 1 147 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 354 417.00 | 1 354 417.00 | | 1 354 417.00 |
