| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 979 722.00 | 2 969 722.00 | 10 000.00 | 2 979 722.00 |
CF Cash and cash equivalents | 3 686.00 | | 3 686.00 | 3 686.00 |
CJ TOTAL (II) | 3 686.00 | | 3 686.00 | 3 686.00 |
CO Grand total (0 to V) | 2 983 408.00 | 2 969 722.00 | 13 686.00 | 2 983 408.00 |
CU Other investments | 2 979 722.00 | 2 969 722.00 | 10 000.00 | 2 979 722.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 300 000.00 | | | 2 300 000.00 |
DD Legal reserve (1) | 4 444.00 | | | 4 444.00 |
DG Other reserves | 84 440.00 | | | 84 440.00 |
DH Retained earnings | -3 015 061.00 | | | -3 015 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 518.00 | | | -20 518.00 |
DL TOTAL (I) | -646 694.00 | | | -646 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 653 835.00 | | | 653 835.00 |
DX Trade payables and related accounts | 6 545.00 | | | 6 545.00 |
EC TOTAL (IV) | 660 380.00 | | | 660 380.00 |
EE Grand total (I to V) | 13 686.00 | | | 13 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 511.00 | |
GF Total Operating Expenses (II) | | | 17 511.00 | |
GG - OPERATING RESULT (I - II) | | | -17 511.00 | |
GR Interest and similar expenses | | | 3 007.00 | |
GU Total financial expenses (VI) | | | 3 007.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 518.00 | | | 20 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 518.00 | | | -20 518.00 |
| |
| 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 | 2 979 722.00 | | | 2 979 722.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 979 722.00 | |
I4 DECREASES Grand Total | | | 2 979 722.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 979 722.00 | | | 2 979 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 969 722.00 | | | 2 969 722.00 |
7C Grand total | 2 969 722.00 | | | 2 969 722.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 6 545.00 | 6 545.00 | | 6 545.00 |
VI Group and Associates | 653 835.00 | | 653 835.00 | 653 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 660 380.00 | 6 545.00 | 653 835.00 | 660 380.00 |
