| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 231 097.00 | 1 042 997.00 | 188 100.00 | 1 231 097.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 22 308.00 | | 22 308.00 | 22 308.00 |
CF Cash and cash equivalents | 7 488.00 | | 7 488.00 | 7 488.00 |
CH Prepaid expenses | 548.00 | | 548.00 | 548.00 |
CJ TOTAL (II) | 30 343.00 | | 30 343.00 | 30 343.00 |
CO Grand total (0 to V) | 1 261 441.00 | 1 042 997.00 | 218 443.00 | 1 261 441.00 |
CU Other investments | 1 231 097.00 | 1 042 997.00 | 188 100.00 | 1 231 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 146 000.00 | 1 146 000.00 | | 1 146 000.00 |
DG Other reserves | 13 715.00 | 13 715.00 | | 13 715.00 |
DH Retained earnings | -155 863.00 | -168 412.00 | | -155 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -899 639.00 | 12 548.00 | | -899 639.00 |
DL TOTAL (I) | 104 212.00 | 1 003 851.00 | | 104 212.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | 122.00 | | 23.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 752.00 | 17 000.00 | | 20 752.00 |
DX Trade payables and related accounts | 5 229.00 | 10 815.00 | | 5 229.00 |
DY Tax and social security liabilities | 42 627.00 | 64 077.00 | | 42 627.00 |
EA Other liabilities | 45 600.00 | 216 000.00 | | 45 600.00 |
EC TOTAL (IV) | 114 231.00 | 308 014.00 | | 114 231.00 |
EE Grand total (I to V) | 218 443.00 | 1 311 865.00 | | 218 443.00 |
EG Accrued income and payables due within one year | 114 231.00 | 308 014.00 | | 114 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 212 000.00 | | 212 000.00 | 212 000.00 |
FJ Net sales | 212 000.00 | | 212 000.00 | 212 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 212 000.00 | |
FW Other purchases and external expenses | | | 24 569.00 | |
FX Taxes, duties, and similar payments | | | 2 923.00 | |
FY Salaries and Wages | | | 117 046.00 | |
FZ Social Security Contributions | | | 62 850.00 | |
GF Total Operating Expenses (II) | | | 207 387.00 | |
GG - OPERATING RESULT (I - II) | | | 4 613.00 | |
GQ Financial allocations to depreciation and provisions | | | 900 000.00 | |
GR Interest and similar expenses | | | 252.00 | |
GU Total financial expenses (VI) | | | 900 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -900 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -895 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 000.00 | 1.00 | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | 1.00 | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 000.00 | -1.00 | | -4 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 000.00 | 485 173.00 | | 212 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 111 639.00 | 472 625.00 | | 1 111 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -899 639.00 | 12 548.00 | | -899 639.00 |
| |
| 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 | 1 235 097.00 | | | 1 235 097.00 |
I4 DECREASES Grand Total | | 4 000.00 | 1 231 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 000.00 | 1 231 097.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 235 097.00 | | | 1 235 097.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 142 997.00 | 900 000.00 | | 142 997.00 |
7C Grand total | 142 997.00 | 900 000.00 | | 142 997.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 900 000.00 | | |
| |
| 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 | 5 229.00 | 5 229.00 | | 5 229.00 |
8C Staff and Related Accounts | 21 204.00 | 21 204.00 | | 21 204.00 |
8D Social Security and Other Social Organizations | 19 343.00 | 19 343.00 | | 19 343.00 |
8E Income Taxes | 220.00 | 220.00 | | 220.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 600.00 | 45 600.00 | | 45 600.00 |
VB VAT | 22 308.00 | 22 308.00 | | 22 308.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VI Group and Associates | 20 752.00 | 20 752.00 | | 20 752.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 859.00 | 1 859.00 | | 1 859.00 |
VS Prepaid expenses | 548.00 | 548.00 | | 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 856.00 | 22 856.00 | | 22 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 231.00 | 114 231.00 | | 114 231.00 |
