| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 478.00 | 209 930.00 | 548.00 | 210 478.00 |
BZ Other receivables | 303 928.00 | | 303 928.00 | 303 928.00 |
CF Cash and cash equivalents | 42 910.00 | | 42 910.00 | 42 910.00 |
CJ TOTAL (II) | 346 839.00 | | 346 839.00 | 346 839.00 |
CO Grand total (0 to V) | 557 317.00 | 209 930.00 | 347 387.00 | 557 317.00 |
CU Other investments | 210 478.00 | 209 930.00 | 548.00 | 210 478.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 230 903.00 | 222 835.00 | | 230 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -221 138.00 | 8 069.00 | | -221 138.00 |
DL TOTAL (I) | 20 766.00 | 241 903.00 | | 20 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 003.00 | 249 069.00 | | 252 003.00 |
DX Trade payables and related accounts | 2 530.00 | 2 410.00 | | 2 530.00 |
EA Other liabilities | 72 088.00 | 71 176.00 | | 72 088.00 |
EC TOTAL (IV) | 326 621.00 | 322 655.00 | | 326 621.00 |
EE Grand total (I to V) | 347 387.00 | 564 558.00 | | 347 387.00 |
EG Accrued income and payables due within one year | 326 621.00 | 322 655.00 | | 326 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 2 828.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 828.00 | |
GG - OPERATING RESULT (I - II) | | | -2 825.00 | |
GH Attributed profit or transferred loss (III) | | | 5 739.00 | |
GI Supported loss or transferred profit (IV) | | | 14 001.00 | |
GL Other interest and similar income | | | 3 725.00 | |
GP Total financial income (V) | | | 3 725.00 | |
GQ Financial allocations to depreciation and provisions | | | 209 930.00 | |
GR Interest and similar expenses | | | 3 846.00 | |
GU Total financial expenses (VI) | | | 213 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -210 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -221 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 769.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 467.00 | 34 439.00 | | 9 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 604.00 | 26 370.00 | | 230 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -221 138.00 | 8 069.00 | | -221 138.00 |
| |
| 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 | 210 478.00 | | | 210 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 478.00 | |
I4 DECREASES Grand Total | | | 210 478.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 478.00 | | | 210 478.00 |
| |
| 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 | 2 530.00 | 2 530.00 | | 2 530.00 |
VC Group and associates | 289 105.00 | 289 105.00 | | 289 105.00 |
VI Group and Associates | 324 091.00 | 324 091.00 | | 324 091.00 |
VM Income taxes | 14 763.00 | 14 763.00 | | 14 763.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303 928.00 | 303 928.00 | | 303 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 326 621.00 | 326 621.00 | | 326 621.00 |
