| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 602 000.00 | | 1 602 000.00 | 1 602 000.00 |
BZ Other receivables | 3 596 352.00 | | 3 596 352.00 | 3 596 352.00 |
CF Cash and cash equivalents | 9 355.00 | | 9 355.00 | 9 355.00 |
CJ TOTAL (II) | 3 605 707.00 | | 3 605 707.00 | 3 605 707.00 |
CO Grand total (0 to V) | 5 207 707.00 | | 5 207 707.00 | 5 207 707.00 |
CU Other investments | 1 602 000.00 | | 1 602 000.00 | 1 602 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -627 434.00 | -467 866.00 | | -627 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -362 403.00 | -159 568.00 | | -362 403.00 |
DL TOTAL (I) | -981 588.00 | -619 185.00 | | -981 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 861 842.00 | 5 614 037.00 | | 5 861 842.00 |
DX Trade payables and related accounts | 53 083.00 | 44 825.00 | | 53 083.00 |
DY Tax and social security liabilities | 269 350.00 | 2 843.00 | | 269 350.00 |
EA Other liabilities | 5 020.00 | 5 020.00 | | 5 020.00 |
EC TOTAL (IV) | 6 189 296.00 | 5 666 726.00 | | 6 189 296.00 |
EE Grand total (I to V) | 5 207 707.00 | 5 047 540.00 | | 5 207 707.00 |
EG Accrued income and payables due within one year | 3 209 363.00 | 2 857 677.00 | | 3 209 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 35 949.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 35 949.00 | |
GG - OPERATING RESULT (I - II) | | | -35 949.00 | |
GR Interest and similar expenses | | | 177 804.00 | |
GU Total financial expenses (VI) | | | 177 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -177 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -213 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 958.00 | | |
HH Total exceptional expenses (VIII) | | 958.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -958.00 | | |
HK Income tax | 148 649.00 | -33 734.00 | | 148 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 362 403.00 | 159 568.00 | | 362 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -362 403.00 | -159 568.00 | | -362 403.00 |
| |
| 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 | 1 602 000.00 | | | 1 602 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 602 000.00 | |
I4 DECREASES Grand Total | | | 1 602 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 602 000.00 | | | 1 602 000.00 |
| |
| 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 | 3 160 173.00 | 180 241.00 | 2 979 932.00 | 3 160 173.00 |
8B Suppliers and Related Accounts | 53 084.00 | 53 084.00 | | 53 084.00 |
8E Income Taxes | 269 350.00 | 269 350.00 | | 269 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 020.00 | 5 020.00 | | 5 020.00 |
VC Group and associates | 3 554 020.00 | 3 554 020.00 | | 3 554 020.00 |
VI Group and Associates | 2 701 669.00 | 2 701 669.00 | | 2 701 669.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 332.00 | 42 332.00 | | 42 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 596 352.00 | 3 596 352.00 | | 3 596 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 189 296.00 | 3 209 364.00 | 2 979 932.00 | 6 189 296.00 |
