| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 563 661.00 | 398 000.00 | 165 661.00 | 563 661.00 |
BZ Other receivables | 24 351.00 | | 24 351.00 | 24 351.00 |
CF Cash and cash equivalents | 209.00 | | 209.00 | 209.00 |
CJ TOTAL (II) | 24 561.00 | | 24 561.00 | 24 561.00 |
CO Grand total (0 to V) | 588 223.00 | 398 000.00 | 190 223.00 | 588 223.00 |
CU Other investments | 563 661.00 | 398 000.00 | 165 661.00 | 563 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | 17 000.00 | | 17 000.00 |
DD Legal reserve (1) | 1 700.00 | 1 700.00 | | 1 700.00 |
DH Retained earnings | -12 046.00 | -14 088.00 | | -12 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 010.00 | 2 041.00 | | -67 010.00 |
DK Regulated provisions | 15 534.00 | 15 534.00 | | 15 534.00 |
DL TOTAL (I) | -44 822.00 | 22 187.00 | | -44 822.00 |
DV Miscellaneous Loans and Financial Debts (4) | 234 674.00 | 249 123.00 | | 234 674.00 |
DX Trade payables and related accounts | 372.00 | 588.00 | | 372.00 |
EC TOTAL (IV) | 235 046.00 | 249 711.00 | | 235 046.00 |
EE Grand total (I to V) | 190 223.00 | 271 899.00 | | 190 223.00 |
EG Accrued income and payables due within one year | 235 046.00 | 249 711.00 | | 235 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 024.00 | |
FY Salaries and Wages | | | 1 373.00 | |
GF Total Operating Expenses (II) | | | 2 397.00 | |
GG - OPERATING RESULT (I - II) | | | -2 397.00 | |
GL Other interest and similar income | | | 387.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 387.00 | |
GQ Financial allocations to depreciation and provisions | | | 65 000.00 | |
GU Total financial expenses (VI) | | | 65 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 387.00 | 4 540.00 | | 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 397.00 | 2 498.00 | | 67 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 010.00 | 2 041.00 | | -67 010.00 |
| |
| 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 | 563 661.00 | | | 563 661.00 |
I3 DECREASES Total Financial Fixed Assets | | | 563 661.00 | |
I4 DECREASES Grand Total | | | 563 661.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 563 661.00 | | | 563 661.00 |
| |
| 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 | 372.00 | 372.00 | | 372.00 |
VC Group and associates | 23 820.00 | 23 820.00 | | 23 820.00 |
VI Group and Associates | 234 674.00 | 234 674.00 | | 234 674.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 531.00 | 531.00 | | 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 351.00 | 24 351.00 | | 24 351.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 046.00 | 235 046.00 | | 235 046.00 |
