| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 4 635 671.00 | | 4 635 671.00 | 4 635 671.00 |
CJ TOTAL (II) | 4 635 671.00 | | 4 635 671.00 | 4 635 671.00 |
CO Grand total (0 to V) | 4 635 671.00 | | 4 635 671.00 | 4 635 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 478 258.00 | 3 478 258.00 | | 3 478 258.00 |
DH Retained earnings | -12 665 597.00 | -12 011 895.00 | | -12 665 597.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 044 610.00 | -653 702.00 | | 1 044 610.00 |
DL TOTAL (I) | -8 142 730.00 | -9 187 339.00 | | -8 142 730.00 |
DX Trade payables and related accounts | 2 400.00 | 2 340.00 | | 2 400.00 |
EA Other liabilities | 12 776 000.00 | 13 821 856.00 | | 12 776 000.00 |
EC TOTAL (IV) | 12 778 400.00 | 13 824 196.00 | | 12 778 400.00 |
EE Grand total (I to V) | 4 635 671.00 | 4 636 857.00 | | 4 635 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 590.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 6 590.00 | |
GG - OPERATING RESULT (I - II) | | | -6 590.00 | |
GL Other interest and similar income | | | 6.00 | |
GN Positive exchange differences | | | 18 247.00 | |
GP Total financial income (V) | | | 18 253.00 | |
GR Interest and similar expenses | | | 64 256.00 | |
GS Negative differences of foreign exchange | | | 458.00 | |
GU Total financial expenses (VI) | | | 64 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 104 475.00 | | | 1 104 475.00 |
HD Total exceptional income (VII) | 1 104 475.00 | | | 1 104 475.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 104 475.00 | | | 1 104 475.00 |
HK Income tax | 6 814.00 | | | 6 814.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 122 728.00 | 890.00 | | 1 122 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 118.00 | 654 592.00 | | 78 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 044 610.00 | -653 702.00 | | 1 044 610.00 |
| |
| 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 | 14 000 000.00 | | -14 000 000.00 | 14 000 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 000 000.00 | | -14 000 000.00 | 14 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 000 000.00 | | | 14 000 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 000 000.00 | | | 14 000 000.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 1 708.00 | 1 708.00 | | 1 708.00 |
VC Group and associates | 4 633 963.00 | 4 633 963.00 | | 4 633 963.00 |
VI Group and Associates | 12 776 000.00 | 12 776 000.00 | | 12 776 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 635 671.00 | 4 635 671.00 | | 4 635 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 778 400.00 | 12 778 400.00 | | 12 778 400.00 |
