| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 29 637.00 | | 29 637.00 | 29 637.00 |
CJ TOTAL (II) | 29 637.00 | | 29 637.00 | 29 637.00 |
CO Grand total (0 to V) | 29 637.00 | | 29 637.00 | 29 637.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 205 000.00 | 2 205 000.00 | | 2 205 000.00 |
DH Retained earnings | -3 264 254.00 | -3 251 091.00 | | -3 264 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 605.00 | -13 162.00 | | -9 605.00 |
DL TOTAL (I) | -1 068 859.00 | -1 059 254.00 | | -1 068 859.00 |
DU Loans and Debts from Credit Institutions (3) | 1 094 133.00 | 1 082 749.00 | | 1 094 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 4 362.00 | 5 565.00 | | 4 362.00 |
EC TOTAL (IV) | 1 098 496.00 | 1 088 315.00 | | 1 098 496.00 |
EE Grand total (I to V) | 29 637.00 | 29 061.00 | | 29 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 189 993.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 189 993.00 | |
FW Other purchases and external expenses | | | 4 756.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 757.00 | |
GG - OPERATING RESULT (I - II) | | | 3 185 237.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 4 848.00 | |
GU Total financial expenses (VI) | | | 4 848.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 848.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 180 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 3 189 993.00 | | | 3 189 993.00 |
HH Total exceptional expenses (VIII) | 3 189 993.00 | | | 3 189 993.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 189 993.00 | | | -3 189 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 189 993.00 | 1.00 | | 3 189 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 199 598.00 | 13 163.00 | | 3 199 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 605.00 | -13 162.00 | | -9 605.00 |
| |
| 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 | 3 189 993.00 | | | 3 189 993.00 |
I4 DECREASES Grand Total | | 3 189 993.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 3 189 993.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 189 993.00 | | | 3 189 993.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 3 189 993.00 | | 3 189 993.00 | 3 189 993.00 |
7B Total provisions for depreciation | 3 189 993.00 | | 3 189 993.00 | 3 189 993.00 |
7C Grand total | 3 189 993.00 | | 3 189 993.00 | 3 189 993.00 |
UE of which provisions and reversals: - Operating | | | 3 189 993.00 | |
| |
| 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 | 4 362.00 | 4 362.00 | | 4 362.00 |
VB VAT | 29 637.00 | 29 637.00 | | 29 637.00 |
VG Loans with a maturity of up to one year at origin | 1 094 133.00 | 1 094 133.00 | | 1 094 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 637.00 | 29 637.00 | | 29 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 098 496.00 | 1 098 496.00 | | 1 098 496.00 |
