| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 800 001.00 | | 2 800 001.00 | 2 800 001.00 |
BD Other fixed assets | 291 000.00 | | 291 000.00 | 291 000.00 |
BJ TOTAL (I) | 8 435 934.00 | | 8 435 934.00 | 8 435 934.00 |
BZ Other receivables | 339 306.00 | | 339 306.00 | 339 306.00 |
CF Cash and cash equivalents | 1 013 633.00 | | 1 013 633.00 | 1 013 633.00 |
CJ TOTAL (II) | 1 352 939.00 | | 1 352 939.00 | 1 352 939.00 |
CO Grand total (0 to V) | 9 788 873.00 | | 9 788 873.00 | 9 788 873.00 |
CU Other investments | 5 344 933.00 | | 5 344 933.00 | 5 344 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -188 567.00 | -61 131.00 | | -188 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -274 364.00 | -127 436.00 | | -274 364.00 |
DL TOTAL (I) | 37 068.00 | 311 433.00 | | 37 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 700 000.00 | 4 200 000.00 | | 9 700 000.00 |
DX Trade payables and related accounts | 47 144.00 | 13 535.00 | | 47 144.00 |
DY Tax and social security liabilities | 4 661.00 | 9 389.00 | | 4 661.00 |
EA Other liabilities | | 10 340.00 | | |
EC TOTAL (IV) | 9 751 805.00 | 4 233 264.00 | | 9 751 805.00 |
EE Grand total (I to V) | 9 788 873.00 | 4 544 696.00 | | 9 788 873.00 |
EG Accrued income and payables due within one year | 9 751 805.00 | 4 233 264.00 | | 9 751 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 206 337.00 | |
FX Taxes, duties, and similar payments | | | 886.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 27 794.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 307 018.00 | |
GG - OPERATING RESULT (I - II) | | | -307 017.00 | |
GL Other interest and similar income | | | 32 760.00 | |
GP Total financial income (V) | | | 32 760.00 | |
GS Negative differences of foreign exchange | | | 108.00 | |
GU Total financial expenses (VI) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 652.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -274 364.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 761.00 | 28 711.00 | | 32 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 125.00 | 156 148.00 | | 307 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -274 364.00 | -127 436.00 | | -274 364.00 |
| |
| 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 | 3 000 002.00 | | 5 435 932.00 | 3 000 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 435 934.00 | |
I4 DECREASES Grand Total | | | 8 435 934.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000 002.00 | | 5 435 932.00 | 3 000 002.00 |
| |
| 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 | 47 144.00 | 47 144.00 | | 47 144.00 |
8D Social Security and Other Social Organizations | 4 661.00 | 4 661.00 | | 4 661.00 |
UL Receivables related to investments | 2 800 001.00 | | 2 800 001.00 | 2 800 001.00 |
UX Other trade receivables | 339 306.00 | 339 306.00 | | 339 306.00 |
VI Group and Associates | 9 700 000.00 | 9 700 000.00 | | 9 700 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 139 307.00 | 339 306.00 | 2 800 001.00 | 3 139 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 751 805.00 | 9 751 805.00 | | 9 751 805.00 |
