| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 2 518 956.00 | | 2 518 956.00 | 2 518 956.00 |
BZ Other receivables | 69.00 | | 69.00 | 69.00 |
CF Cash and cash equivalents | 90 024.00 | | 90 024.00 | 90 024.00 |
CJ TOTAL (II) | 90 094.00 | | 90 094.00 | 90 094.00 |
CO Grand total (0 to V) | 2 609 050.00 | | 2 609 050.00 | 2 609 050.00 |
CU Other investments | 2 518 801.00 | | 2 518 801.00 | 2 518 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 388 944.00 | 2 388 944.00 | | 2 388 944.00 |
DD Legal reserve (1) | 238 894.00 | 238 894.00 | | 238 894.00 |
DH Retained earnings | -1 442 966.00 | -847 917.00 | | -1 442 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -424 631.00 | -595 049.00 | | -424 631.00 |
DL TOTAL (I) | 760 242.00 | 1 184 873.00 | | 760 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 836 559.00 | 1 423 177.00 | | 1 836 559.00 |
DX Trade payables and related accounts | 12 250.00 | 7 250.00 | | 12 250.00 |
EC TOTAL (IV) | 1 848 809.00 | 1 430 427.00 | | 1 848 809.00 |
EE Grand total (I to V) | 2 609 050.00 | 2 615 300.00 | | 2 609 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 445.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 445.00 | |
GG - OPERATING RESULT (I - II) | | | -10 445.00 | |
GR Interest and similar expenses | | | 805.00 | |
GU Total financial expenses (VI) | | | 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 413 381.00 | 571 605.00 | | 413 381.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 424 631.00 | 595 049.00 | | 424 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -424 631.00 | -595 049.00 | | -424 631.00 |
| |
| 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 | 2 518 956.00 | | | 2 518 956.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 518 956.00 | |
I4 DECREASES Grand Total | | | 2 518 956.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 518 956.00 | | | 2 518 956.00 |
| |
| 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 | 12 250.00 | 12 250.00 | | 12 250.00 |
UT Other financial assets | 155.00 | | 155.00 | 155.00 |
VC Group and associates | 69.00 | 69.00 | | 69.00 |
VI Group and Associates | 1 836 559.00 | 1 836 559.00 | | 1 836 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224.00 | 69.00 | 155.00 | 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 848 809.00 | 1 848 809.00 | | 1 848 809.00 |
