| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 33 000 000.00 | | 33 000 000.00 | 33 000 000.00 |
BZ Other receivables | 33 047.00 | | 33 047.00 | 33 047.00 |
CF Cash and cash equivalents | 260 309.00 | | 260 309.00 | 260 309.00 |
CJ TOTAL (II) | 293 356.00 | | 293 356.00 | 293 356.00 |
CO Grand total (0 to V) | 33 293 356.00 | | 33 293 356.00 | 33 293 356.00 |
CU Other investments | 33 000 000.00 | | 33 000 000.00 | 33 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 440 909.00 | | | 20 440 909.00 |
DB Share, merger, contribution premiums, etc. | 59 091.00 | | | 59 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -917 894.00 | | | -917 894.00 |
DL TOTAL (I) | 19 582 106.00 | | | 19 582 106.00 |
DU Loans and Debts from Credit Institutions (3) | 13 500 000.00 | | | 13 500 000.00 |
DX Trade payables and related accounts | 211 250.00 | | | 211 250.00 |
EC TOTAL (IV) | 13 711 250.00 | | | 13 711 250.00 |
EE Grand total (I to V) | 33 293 356.00 | | | 33 293 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 902 604.00 | |
GF Total Operating Expenses (II) | | | 902 604.00 | |
GG - OPERATING RESULT (I - II) | | | -902 604.00 | |
GR Interest and similar expenses | | | 15 290.00 | |
GU Total financial expenses (VI) | | | 15 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -917 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 917 894.00 | | | 917 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -917 894.00 | | | -917 894.00 |
| |
| 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 | | | 33 000 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 33 000 000.00 | |
I4 DECREASES Grand Total | | | 33 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 33 000 000.00 | |
| |
| 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 | 211 250.00 | 211 250.00 | | 211 250.00 |
VB VAT | 33 047.00 | 33 047.00 | | 33 047.00 |
VH Loans with a maturity of more than one year at origin | 13 500 000.00 | 1 500 000.00 | 5 600 000.00 | 13 500 000.00 |
VJ Loans taken out during the year | 13 500 000.00 | | | 13 500 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 047.00 | 33 047.00 | | 33 047.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 711 250.00 | 1 711 250.00 | 5 600 000.00 | 13 711 250.00 |
