| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 256 904.00 | | 2 256 904.00 | 2 256 904.00 |
BJ TOTAL (I) | 2 960 859.00 | | 2 960 859.00 | 2 960 859.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 35 308.00 | | 35 308.00 | 35 308.00 |
CF Cash and cash equivalents | 6 113.00 | | 6 113.00 | 6 113.00 |
CJ TOTAL (II) | 41 421.00 | | 41 421.00 | 41 421.00 |
CO Grand total (0 to V) | 3 002 280.00 | | 3 002 280.00 | 3 002 280.00 |
CU Other investments | 703 955.00 | | 703 955.00 | 703 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -81 773.00 | -14 763.00 | | -81 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 562.00 | -67 010.00 | | -83 562.00 |
DL TOTAL (I) | -65 335.00 | 18 227.00 | | -65 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 890 729.00 | 2 890 576.00 | | 2 890 729.00 |
DX Trade payables and related accounts | 157 012.00 | 104 759.00 | | 157 012.00 |
DY Tax and social security liabilities | 8 769.00 | 17 286.00 | | 8 769.00 |
EA Other liabilities | 11 105.00 | 2 296.00 | | 11 105.00 |
EC TOTAL (IV) | 3 067 615.00 | 3 014 917.00 | | 3 067 615.00 |
EE Grand total (I to V) | 3 002 280.00 | 3 033 144.00 | | 3 002 280.00 |
EG Accrued income and payables due within one year | 3 067 615.00 | 3 014 917.00 | | 3 067 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 60 000.00 | |
FJ Net sales | | | 60 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 60 002.00 | |
FW Other purchases and external expenses | | | 47 262.00 | |
FX Taxes, duties, and similar payments | | | 1 216.00 | |
FY Salaries and Wages | | | 62 541.00 | |
FZ Social Security Contributions | | | 20 277.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 131 308.00 | |
GG - OPERATING RESULT (I - II) | | | -71 305.00 | |
GL Other interest and similar income | | | 43 744.00 | |
GP Total financial income (V) | | | 43 744.00 | |
GR Interest and similar expenses | | | 56 000.00 | |
GU Total financial expenses (VI) | | | 56 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -83 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 746.00 | 103 662.00 | | 103 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 308.00 | 170 672.00 | | 187 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 562.00 | -67 010.00 | | -83 562.00 |
| |
| 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 | 2 935 738.00 | | 25 121.00 | 2 935 738.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 960 859.00 | |
I4 DECREASES Grand Total | | | 2 960 859.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 935 738.00 | | 25 121.00 | 2 935 738.00 |
| |
| 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 | 157 012.00 | 157 012.00 | | 157 012.00 |
8D Social Security and Other Social Organizations | 8 769.00 | 8 769.00 | | 8 769.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 834.00 | 45 834.00 | | 45 834.00 |
UL Receivables related to investments | 2 256 904.00 | | 2 256 904.00 | 2 256 904.00 |
UX Other trade receivables | 35 308.00 | 35 308.00 | | 35 308.00 |
VI Group and Associates | 2 856 000.00 | 2 856 000.00 | | 2 856 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 292 212.00 | 35 308.00 | 2 256 904.00 | 2 292 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 067 615.00 | 3 067 615.00 | | 3 067 615.00 |
