| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 151 995.00 | | 151 995.00 | 151 995.00 |
BH Other financial assets | 20 400.00 | | 20 400.00 | 20 400.00 |
BJ TOTAL (I) | 976 125.00 | | 976 125.00 | 976 125.00 |
BZ Other receivables | 643 222.00 | | 643 222.00 | 643 222.00 |
CF Cash and cash equivalents | 270.00 | | 270.00 | 270.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 643 641.00 | | 643 641.00 | 643 641.00 |
CO Grand total (0 to V) | 1 619 766.00 | | 1 619 766.00 | 1 619 766.00 |
CU Other investments | 803 730.00 | | 803 730.00 | 803 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 500 000.00 | | 1 000 000.00 |
DH Retained earnings | -72 396.00 | -56 590.00 | | -72 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 260.00 | -15 806.00 | | -16 260.00 |
DL TOTAL (I) | 911 344.00 | 427 604.00 | | 911 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 696 832.00 | 1 134 776.00 | | 696 832.00 |
DX Trade payables and related accounts | 7 570.00 | 6 235.00 | | 7 570.00 |
DY Tax and social security liabilities | | 1 808.00 | | |
EA Other liabilities | 4 020.00 | 58 917.00 | | 4 020.00 |
EC TOTAL (IV) | 708 422.00 | 1 201 736.00 | | 708 422.00 |
EE Grand total (I to V) | 1 619 766.00 | 1 629 340.00 | | 1 619 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 36 619.00 | |
FX Taxes, duties, and similar payments | | | 230.00 | |
GF Total Operating Expenses (II) | | | 36 849.00 | |
GG - OPERATING RESULT (I - II) | | | -36 847.00 | |
GK Income from other securities and fixed asset receivables | | | 5 846.00 | |
GL Other interest and similar income | | | 8 900.00 | |
GP Total financial income (V) | | | 14 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -5 842.00 | | | -5 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 748.00 | 53 817.00 | | 14 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 007.00 | 69 623.00 | | 31 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 260.00 | -15 806.00 | | -16 260.00 |
| |
| 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 | 816 269.00 | | 159 856.00 | 816 269.00 |
I3 DECREASES Total Financial Fixed Assets | | | 976 125.00 | |
I4 DECREASES Grand Total | | | 976 125.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 816 269.00 | | 159 856.00 | 816 269.00 |
| |
| 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 | 7 570.00 | 7 570.00 | | 7 570.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 020.00 | 4 020.00 | | 4 020.00 |
UT Other financial assets | 20 400.00 | | 20 400.00 | 20 400.00 |
VB VAT | 3 245.00 | 3 245.00 | | 3 245.00 |
VC Group and associates | 633 887.00 | 633 887.00 | | 633 887.00 |
VI Group and Associates | 696 832.00 | 696 832.00 | | 696 832.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 090.00 | 6 090.00 | | 6 090.00 |
VS Prepaid expenses | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 663 772.00 | 643 372.00 | 20 400.00 | 663 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 708 422.00 | 708 422.00 | | 708 422.00 |
