| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
CO Grand total (0 to V) | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
CU Other investments | 1 423 392.00 | | 1 423 392.00 | 1 423 392.00 |
| |
| 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 |
DC Revaluation differences | 6.00 | | | 6.00 |
DH Retained earnings | -208 553.00 | -177 675.00 | | -208 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 447.00 | -30 878.00 | | -17 447.00 |
DK Regulated provisions | 107 884.00 | 100 613.00 | | 107 884.00 |
DL TOTAL (I) | -81 116.00 | -70 940.00 | | -81 116.00 |
DU Loans and Debts from Credit Institutions (3) | 646.00 | | | 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 492 532.00 | | |
DX Trade payables and related accounts | 3 089.00 | 1 800.00 | | 3 089.00 |
EA Other liabilities | 1 500 774.00 | | | 1 500 774.00 |
EC TOTAL (IV) | 1 504 509.00 | 1 494 332.00 | | 1 504 509.00 |
EE Grand total (I to V) | 1 423 392.00 | 1 423 392.00 | | 1 423 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 568.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 2 644.00 | |
GG - OPERATING RESULT (I - II) | | | -2 644.00 | |
GR Interest and similar expenses | | | 7 532.00 | |
GU Total financial expenses (VI) | | | 7 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 271.00 | 21 577.00 | | 7 271.00 |
HH Total exceptional expenses (VIII) | 7 271.00 | 21 577.00 | | 7 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 271.00 | -21 577.00 | | -7 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 447.00 | 30 878.00 | | 17 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 447.00 | -30 878.00 | | -17 447.00 |
| |
| 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 | 1 423 392.00 | | | 1 423 392.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 423 392.00 | |
I4 DECREASES Grand Total | | | 1 423 392.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 423 392.00 | | | 1 423 392.00 |
| |
| 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 | 3 089.00 | 3 089.00 | | 3 089.00 |
VG Loans with a maturity of up to one year at origin | 646.00 | 646.00 | | 646.00 |
VI Group and Associates | 1 500 774.00 | 1 500 774.00 | | 1 500 774.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 504 509.00 | 1 504 509.00 | | 1 504 509.00 |
