| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 500.00 | | 500.00 | 500.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 092 486.00 | | 4 092 486.00 | 4 092 486.00 |
CF Cash and cash equivalents | 85 139.00 | | 85 139.00 | 85 139.00 |
CJ TOTAL (II) | 4 177 625.00 | | 4 177 625.00 | 4 177 625.00 |
CO Grand total (0 to V) | 4 178 125.00 | | 4 178 125.00 | 4 178 125.00 |
| |
| 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 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 531 531.00 | -1 559 344.00 | | -1 531 531.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 428 159.00 | 27 813.00 | | -4 428 159.00 |
DL TOTAL (I) | -5 948 690.00 | -1 520 531.00 | | -5 948 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 13 338.00 | 56 062.00 | | 13 338.00 |
DY Tax and social security liabilities | 17 980.00 | 10 600.00 | | 17 980.00 |
EA Other liabilities | 10 095 497.00 | 3 461 064.00 | | 10 095 497.00 |
EC TOTAL (IV) | 10 126 815.00 | 3 527 725.00 | | 10 126 815.00 |
EE Grand total (I to V) | 4 178 125.00 | 2 007 194.00 | | 4 178 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 199 921.00 | |
FR Total operating income (I) | | | 199 921.00 | |
FU Purchases of raw materials and other supplies | | | -10 535.00 | |
FW Other purchases and external expenses | | | 166 912.00 | |
FX Taxes, duties, and similar payments | | | -2 221.00 | |
GF Total Operating Expenses (II) | | | 154 156.00 | |
GG - OPERATING RESULT (I - II) | | | 45 766.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 4 472 822.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 1 108.00 | |
GU Total financial expenses (VI) | | | 1 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 428 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 199 927.00 | 128 684.00 | | 199 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 628 086.00 | 100 870.00 | | 4 628 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 428 159.00 | 27 813.00 | | -4 428 159.00 |
| |
| 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 | 500.00 | | | 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 13 338.00 | 13 338.00 | | 13 338.00 |
8K Other liabilities (including liabilities related to repo transactions) | 503.00 | 503.00 | | 503.00 |
VB VAT | 9 444.00 | 9 444.00 | | 9 444.00 |
VC Group and associates | 4 070 400.00 | 4 070 400.00 | | 4 070 400.00 |
VI Group and Associates | 10 094 994.00 | 10 094 994.00 | | 10 094 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 350.00 | 350.00 | | 350.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 642.00 | 12 642.00 | | 12 642.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 092 486.00 | 4 092 486.00 | | 4 092 486.00 |
VW VAT | 17 630.00 | 17 630.00 | | 17 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 126 815.00 | 10 126 815.00 | | 10 126 815.00 |
