| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 117 600.00 | 117 600.00 | | 117 600.00 |
BZ Other receivables | 7 224.00 | | 7 224.00 | 7 224.00 |
CF Cash and cash equivalents | 1 265.00 | | 1 265.00 | 1 265.00 |
CJ TOTAL (II) | 8 489.00 | | 8 489.00 | 8 489.00 |
CO Grand total (0 to V) | 126 089.00 | 117 600.00 | 8 489.00 | 126 089.00 |
CU Other investments | 117 600.00 | 117 600.00 | | 117 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 21.00 | 21.00 | | 21.00 |
DH Retained earnings | -310 982.00 | -206 504.00 | | -310 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 202.00 | -104 478.00 | | -39 202.00 |
DL TOTAL (I) | -313 164.00 | -273 962.00 | | -313 164.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 21.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 316 735.00 | 301 550.00 | | 316 735.00 |
DX Trade payables and related accounts | 4 026.00 | 8 313.00 | | 4 026.00 |
DY Tax and social security liabilities | 114.00 | 320.00 | | 114.00 |
EA Other liabilities | 757.00 | | | 757.00 |
EC TOTAL (IV) | 321 653.00 | 310 205.00 | | 321 653.00 |
EE Grand total (I to V) | 8 489.00 | 36 243.00 | | 8 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 938.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 015.00 | |
GG - OPERATING RESULT (I - II) | | | -7 015.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 245.00 | |
GR Interest and similar expenses | | | 4 942.00 | |
GU Total financial expenses (VI) | | | 32 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 202.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 202.00 | 104 479.00 | | 39 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 202.00 | -104 478.00 | | -39 202.00 |
| |
| 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 | 117 600.00 | | | 117 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 117 600.00 | |
I4 DECREASES Grand Total | | | 117 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 117 600.00 | | | 117 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 90 355.00 | 27 245.00 | | 90 355.00 |
7C Grand total | 90 355.00 | 27 245.00 | | 90 355.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 27 245.00 | | |
| |
| 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 | 4 026.00 | 4 026.00 | | 4 026.00 |
8K Other liabilities (including liabilities related to repo transactions) | 757.00 | 757.00 | | 757.00 |
VB VAT | 7 224.00 | | | 7 224.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VI Group and Associates | 316 735.00 | 316 735.00 | | 316 735.00 |
VJ Loans taken out during the year | 11 000.00 | | | 11 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 224.00 | 7 224.00 | | 7 224.00 |
VW VAT | 114.00 | 114.00 | | 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 653.00 | 321 653.00 | | 321 653.00 |
