| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 050.00 | | 11 050.00 | 11 050.00 |
BZ Other receivables | 1 572 735.00 | | 1 572 735.00 | 1 572 735.00 |
CF Cash and cash equivalents | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 1 572 785.00 | | 1 572 785.00 | 1 572 785.00 |
CO Grand total (0 to V) | 1 583 835.00 | | 1 583 835.00 | 1 583 835.00 |
CU Other investments | 11 050.00 | | 11 050.00 | 11 050.00 |
| |
| 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 |
DH Retained earnings | -2 792 158.00 | -2 745 051.00 | | -2 792 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 051.00 | -47 107.00 | | -47 051.00 |
DL TOTAL (I) | -2 831 709.00 | -2 784 658.00 | | -2 831 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 413 184.00 | 4 370 391.00 | | 4 413 184.00 |
DX Trade payables and related accounts | 2 360.00 | 2 237.00 | | 2 360.00 |
EC TOTAL (IV) | 4 415 544.00 | 4 372 629.00 | | 4 415 544.00 |
EE Grand total (I to V) | 1 583 835.00 | 1 587 971.00 | | 1 583 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 8.00 | |
FW Other purchases and external expenses | | | 6 196.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 154.00 | |
GF Total Operating Expenses (II) | | | 6 350.00 | |
GG - OPERATING RESULT (I - II) | | | -6 342.00 | |
GI Supported loss or transferred profit (IV) | | | 32 825.00 | |
GL Other interest and similar income | | | 18 409.00 | |
GP Total financial income (V) | | | 18 409.00 | |
GR Interest and similar expenses | | | 26 293.00 | |
GU Total financial expenses (VI) | | | 26 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 417.00 | 18 647.00 | | 18 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 468.00 | 65 753.00 | | 65 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 051.00 | -47 107.00 | | -47 051.00 |
| |
| 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 | 11 050.00 | | | 11 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 050.00 | |
I4 DECREASES Grand Total | | | 11 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 050.00 | | | 11 050.00 |
| |
| 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 | 2 360.00 | 2 360.00 | | 2 360.00 |
VB VAT | 5 287.00 | | | 5 287.00 |
VC Group and associates | 1 567 448.00 | | | 1 567 448.00 |
VI Group and Associates | 4 413 184.00 | 4 413 184.00 | | 4 413 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 572 734.00 | 1 572 734.00 | | 1 572 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 415 544.00 | 4 415 544.00 | | 4 415 544.00 |
