| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
CF Cash and cash equivalents | 3 931.00 | | 3 931.00 | 3 931.00 |
CJ TOTAL (II) | 3 931.00 | | 3 931.00 | 3 931.00 |
CO Grand total (0 to V) | 6 503 931.00 | | 6 503 931.00 | 6 503 931.00 |
CU Other investments | 6 500 000.00 | | 6 500 000.00 | 6 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -4 348 570.00 | -4 323 059.00 | | -4 348 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 680 862.00 | -25 510.00 | | -2 680 862.00 |
DL TOTAL (I) | -6 992 432.00 | -4 311 570.00 | | -6 992 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 917 051.00 | 10 812 528.00 | | 12 917 051.00 |
DX Trade payables and related accounts | 2 600.00 | 2 600.00 | | 2 600.00 |
EA Other liabilities | 576 712.00 | | | 576 712.00 |
EC TOTAL (IV) | 13 496 363.00 | 10 815 128.00 | | 13 496 363.00 |
EE Grand total (I to V) | 6 503 931.00 | 6 503 558.00 | | 6 503 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FW Other purchases and external expenses | | | 4 619.00 | |
FX Taxes, duties, and similar payments | | | 838.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 5 456.00 | |
GG - OPERATING RESULT (I - II) | | | -5 456.00 | |
GR Interest and similar expenses | | | 2 675 406.00 | |
GU Total financial expenses (VI) | | | 2 675 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 675 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 680 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 680 862.00 | 25 510.00 | | 2 680 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 680 862.00 | -25 510.00 | | -2 680 862.00 |
| |
| 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 | 6 500 000.00 | | | 6 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 500 000.00 | |
I4 DECREASES Grand Total | | | 6 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 500 000.00 | | | 6 500 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 917 051.00 | 12 917 051.00 | | 12 917 051.00 |
8B Suppliers and Related Accounts | 2 600.00 | 2 600.00 | | 2 600.00 |
VI Group and Associates | 576 712.00 | 576 712.00 | | 576 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 496 363.00 | 13 496 363.00 | | 13 496 363.00 |
