| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 298 655.00 | | 2 298 655.00 | 2 298 655.00 |
BZ Other receivables | 1 031 948.00 | | 1 031 948.00 | 1 031 948.00 |
CF Cash and cash equivalents | 1 109.00 | | 1 109.00 | 1 109.00 |
CJ TOTAL (II) | 1 033 058.00 | | 1 033 058.00 | 1 033 058.00 |
CO Grand total (0 to V) | 3 331 712.00 | | 3 331 712.00 | 3 331 712.00 |
CU Other investments | 2 298 655.00 | | 2 298 655.00 | 2 298 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 625.00 | 22 625.00 | | 22 625.00 |
DH Retained earnings | -11 840.00 | 7 575.00 | | -11 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 411.00 | -19 416.00 | | -19 411.00 |
DL TOTAL (I) | -8 627.00 | 10 785.00 | | -8 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 339 139.00 | 3 353 551.00 | | 3 339 139.00 |
DX Trade payables and related accounts | 1 200.00 | 1 920.00 | | 1 200.00 |
DY Tax and social security liabilities | | 51.00 | | |
EC TOTAL (IV) | 3 340 339.00 | 3 355 522.00 | | 3 340 339.00 |
EE Grand total (I to V) | 3 331 712.00 | 3 366 307.00 | | 3 331 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 51.00 | |
FR Total operating income (I) | | | 51.00 | |
FW Other purchases and external expenses | | | 5 664.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 5 664.00 | |
GG - OPERATING RESULT (I - II) | | | -5 613.00 | |
GL Other interest and similar income | | | 6 289.00 | |
GP Total financial income (V) | | | 6 289.00 | |
GR Interest and similar expenses | | | 20 088.00 | |
GU Total financial expenses (VI) | | | 20 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 411.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 341.00 | 5 630.00 | | 6 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 752.00 | 25 046.00 | | 25 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 411.00 | -19 416.00 | | -19 411.00 |
| |
| 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 | 2 298 655.00 | | | 2 298 655.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 298 655.00 | |
I4 DECREASES Grand Total | | | 2 298 655.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 298 655.00 | | | 2 298 655.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 2 779.00 | 2 779.00 | | 2 779.00 |
VC Group and associates | 1 029 169.00 | 1 029 169.00 | | 1 029 169.00 |
VI Group and Associates | 3 339 139.00 | 3 339 139.00 | | 3 339 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 031 948.00 | 1 031 948.00 | | 1 031 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 340 339.00 | 3 340 339.00 | | 3 340 339.00 |
