| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 840 999.00 | 2 494 222.00 | 5 346 777.00 | 7 840 999.00 |
CF Cash and cash equivalents | 279.00 | | 279.00 | 279.00 |
CJ TOTAL (II) | 279.00 | | 279.00 | 279.00 |
CO Grand total (0 to V) | 7 841 278.00 | 2 494 222.00 | 5 347 056.00 | 7 841 278.00 |
CU Other investments | 7 840 999.00 | 2 494 222.00 | 5 346 777.00 | 7 840 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 864 400.00 | 7 864 400.00 | | 7 864 400.00 |
DH Retained earnings | -356 138.00 | | | -356 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 165 660.00 | -356 138.00 | | -2 165 660.00 |
DL TOTAL (I) | 5 342 601.00 | 7 508 262.00 | | 5 342 601.00 |
DX Trade payables and related accounts | 4 455.00 | 3 540.00 | | 4 455.00 |
EC TOTAL (IV) | 4 455.00 | 3 540.00 | | 4 455.00 |
EE Grand total (I to V) | 5 347 056.00 | 7 511 802.00 | | 5 347 056.00 |
EG Accrued income and payables due within one year | 4 455.00 | 3 540.00 | | 4 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 521.00 | |
GF Total Operating Expenses (II) | | | 12 521.00 | |
GG - OPERATING RESULT (I - II) | | | -12 521.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 153 139.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 2 153 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 153 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 165 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 165 660.00 | 356 138.00 | | 2 165 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 165 660.00 | -356 138.00 | | -2 165 660.00 |
| |
| 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 | 7 840 999.00 | | | 7 840 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 840 999.00 | |
I4 DECREASES Grand Total | | | 7 840 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 840 999.00 | | | 7 840 999.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 341 083.00 | 2 153 139.00 | | 341 083.00 |
7C Grand total | 341 083.00 | 2 153 139.00 | | 341 083.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 153 139.00 | | |
| |
| 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 | 4 455.00 | 4 455.00 | | 4 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 455.00 | 4 455.00 | | 4 455.00 |
