| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 530 000.00 | 1 816 000.00 | 1 714 000.00 | 3 530 000.00 |
BZ Other receivables | 56 290.00 | | 56 290.00 | 56 290.00 |
CF Cash and cash equivalents | 19 390.00 | | 19 390.00 | 19 390.00 |
CJ TOTAL (II) | 75 680.00 | | 75 680.00 | 75 680.00 |
CO Grand total (0 to V) | 3 605 680.00 | 1 816 000.00 | 1 789 680.00 | 3 605 680.00 |
CU Other investments | 3 530 000.00 | 1 816 000.00 | 1 714 000.00 | 3 530 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 93 832.00 | | 100 000.00 |
DG Other reserves | 1 922 429.00 | 1 749 973.00 | | 1 922 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 830 434.00 | 178 624.00 | | -1 830 434.00 |
DL TOTAL (I) | 1 191 995.00 | 3 022 429.00 | | 1 191 995.00 |
DU Loans and Debts from Credit Institutions (3) | 71.00 | 125 180.00 | | 71.00 |
DV Miscellaneous Loans and Financial Debts (4) | 588 770.00 | 425 062.00 | | 588 770.00 |
DX Trade payables and related accounts | 8 844.00 | 14 192.00 | | 8 844.00 |
EC TOTAL (IV) | 597 685.00 | 564 434.00 | | 597 685.00 |
EE Grand total (I to V) | 1 789 680.00 | 3 586 862.00 | | 1 789 680.00 |
EG Accrued income and payables due within one year | 597 685.00 | 564 434.00 | | 597 685.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 71.00 | 88.00 | | 71.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 108.00 | |
GF Total Operating Expenses (II) | | | 8 108.00 | |
GG - OPERATING RESULT (I - II) | | | -8 108.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 664.00 | |
GP Total financial income (V) | | | 664.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 816 000.00 | |
GR Interest and similar expenses | | | 7 610.00 | |
GU Total financial expenses (VI) | | | 1 823 610.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 822 946.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 831 054.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 620.00 | | | 620.00 |
HD Total exceptional income (VII) | 620.00 | | | 620.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 620.00 | | | 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 284.00 | 200 000.00 | | 1 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 831 718.00 | 21 376.00 | | 1 831 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 830 434.00 | 178 624.00 | | -1 830 434.00 |
| |
| 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 | 3 530 000.00 | | | 3 530 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 530 000.00 | |
I4 DECREASES Grand Total | | | 3 530 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 530 000.00 | | | 3 530 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 816 000.00 | | |
7C Grand total | | 1 816 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 816 000.00 | | |
| |
| 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 | 8 844.00 | 8 844.00 | | 8 844.00 |
VC Group and associates | 56 290.00 | 56 290.00 | | 56 290.00 |
VG Loans with a maturity of up to one year at origin | 71.00 | 71.00 | | 71.00 |
VI Group and Associates | 588 770.00 | 588 770.00 | | 588 770.00 |
VK Loans repaid during the year | 293 364.00 | | | 293 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 290.00 | 56 290.00 | | 56 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 597 685.00 | 597 685.00 | | 597 685.00 |
