| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 409.00 | 15 409.00 | | 15 409.00 |
BJ TOTAL (I) | 8 203 209.00 | 15 409.00 | 8 187 800.00 | 8 203 209.00 |
BZ Other receivables | 261 408.00 | | 261 408.00 | 261 408.00 |
CF Cash and cash equivalents | 33 808.00 | | 33 808.00 | 33 808.00 |
CJ TOTAL (II) | 295 217.00 | | 295 217.00 | 295 217.00 |
CO Grand total (0 to V) | 8 498 426.00 | 15 409.00 | 8 483 017.00 | 8 498 426.00 |
CU Other investments | 8 187 800.00 | | 8 187 800.00 | 8 187 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 803 000.00 | 9 803 000.00 | | 9 803 000.00 |
DH Retained earnings | -2 738 574.00 | -2 658 584.00 | | -2 738 574.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 532.00 | -79 990.00 | | -68 532.00 |
DL TOTAL (I) | 6 995 893.00 | 7 064 426.00 | | 6 995 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 460 554.00 | 1 670 556.00 | | 1 460 554.00 |
DX Trade payables and related accounts | 26 569.00 | 25 657.00 | | 26 569.00 |
EC TOTAL (IV) | 1 487 123.00 | 1 696 214.00 | | 1 487 123.00 |
EE Grand total (I to V) | 8 483 017.00 | 8 760 639.00 | | 8 483 017.00 |
EG Accrued income and payables due within one year | 1 487 123.00 | 1 696 214.00 | | 1 487 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 28 056.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 056.00 | |
GG - OPERATING RESULT (I - II) | | | -28 056.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GN Positive exchange differences | | | -43.00 | |
GP Total financial income (V) | | | -43.00 | |
GR Interest and similar expenses | | | 39 998.00 | |
GS Negative differences of foreign exchange | | | 435.00 | |
GU Total financial expenses (VI) | | | 40 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -43.00 | 10 176.00 | | -43.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 489.00 | 90 166.00 | | 68 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 532.00 | -79 990.00 | | -68 532.00 |
| |
| 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 | 8 203 209.00 | | | 8 203 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 187 800.00 | |
I4 DECREASES Grand Total | | | 8 203 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 409.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 409.00 | | | 15 409.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 187 800.00 | | | 8 187 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 409.00 | | | 15 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 409.00 | | | 15 409.00 |
| |
| 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 | 26 569.00 | 26 569.00 | | 26 569.00 |
VI Group and Associates | 1 460 554.00 | 1 460 554.00 | | 1 460 554.00 |
VM Income taxes | 261 408.00 | 261 408.00 | | 261 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 408.00 | 261 408.00 | | 261 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 487 123.00 | 1 487 123.00 | | 1 487 123.00 |
