| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 570 460.00 | | 2 570 460.00 | 2 570 460.00 |
BZ Other receivables | 98 870.00 | | 98 870.00 | 98 870.00 |
CF Cash and cash equivalents | 9 261.00 | | 9 261.00 | 9 261.00 |
CJ TOTAL (II) | 108 132.00 | | 108 132.00 | 108 132.00 |
CO Grand total (0 to V) | 2 678 593.00 | | 2 678 593.00 | 2 678 593.00 |
CU Other investments | 2 570 460.00 | | 2 570 460.00 | 2 570 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DH Retained earnings | -343 689.00 | -309 476.00 | | -343 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 064.00 | -34 212.00 | | -28 064.00 |
DL TOTAL (I) | 528 246.00 | 556 310.00 | | 528 246.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 406.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 148 311.00 | 2 121 659.00 | | 2 148 311.00 |
DX Trade payables and related accounts | 2 035.00 | 2 370.00 | | 2 035.00 |
EC TOTAL (IV) | 2 150 346.00 | 2 132 436.00 | | 2 150 346.00 |
EE Grand total (I to V) | 2 678 593.00 | 2 688 747.00 | | 2 678 593.00 |
EG Accrued income and payables due within one year | 2 150 346.00 | 2 132 436.00 | | 2 150 346.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 406.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 122.00 | |
GF Total Operating Expenses (II) | | | 3 122.00 | |
GG - OPERATING RESULT (I - II) | | | -3 122.00 | |
GL Other interest and similar income | | | 52.00 | |
GP Total financial income (V) | | | 52.00 | |
GR Interest and similar expenses | | | 24 994.00 | |
GU Total financial expenses (VI) | | | 24 994.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52.00 | | | 52.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 116.00 | 34 212.00 | | 28 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 064.00 | -34 212.00 | | -28 064.00 |
| |
| 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 | 2 570 461.00 | | | 2 570 461.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 570 461.00 | |
I4 DECREASES Grand Total | | | 2 570 461.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 570 461.00 | | | 2 570 461.00 |
| |
| 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 | 2 035.00 | 2 035.00 | | 2 035.00 |
VB VAT | 6 070.00 | 6 070.00 | | 6 070.00 |
VI Group and Associates | 2 148 312.00 | 2 148 312.00 | | 2 148 312.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 92 800.00 | 92 800.00 | | 92 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 870.00 | 98 870.00 | | 98 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 150 347.00 | 2 150 347.00 | | 2 150 347.00 |
