| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 321 901.00 | | 321 901.00 | 321 901.00 |
BJ TOTAL (I) | 6 014 600.00 | | 6 014 600.00 | 6 014 600.00 |
BZ Other receivables | 21 329.00 | | 21 329.00 | 21 329.00 |
CF Cash and cash equivalents | 32 428.00 | | 32 428.00 | 32 428.00 |
CJ TOTAL (II) | 53 756.00 | | 53 756.00 | 53 756.00 |
CO Grand total (0 to V) | 6 068 356.00 | | 6 068 356.00 | 6 068 356.00 |
CU Other investments | 5 692 699.00 | | 5 692 699.00 | 5 692 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -142 414.00 | | | -142 414.00 |
DL TOTAL (I) | 857 586.00 | | | 857 586.00 |
DT Other Bond Issues | 1 500 000.00 | | | 1 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 638 239.00 | | | 3 638 239.00 |
DX Trade payables and related accounts | 72 532.00 | | | 72 532.00 |
EC TOTAL (IV) | 5 210 770.00 | | | 5 210 770.00 |
EE Grand total (I to V) | 6 068 356.00 | | | 6 068 356.00 |
EI Including equity loans | 3 638 239.00 | | | 3 638 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 114 975.00 | |
GF Total Operating Expenses (II) | | | 114 975.00 | |
GG - OPERATING RESULT (I - II) | | | -114 975.00 | |
GR Interest and similar expenses | | | 27 439.00 | |
GU Total financial expenses (VI) | | | 27 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -142 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 414.00 | | | 142 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -142 414.00 | | | -142 414.00 |
| |
| 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 | | | 6 014 600.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 6 014 600.00 | |
I4 DECREASES Grand Total | | | 6 014 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 6 014 600.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
8A Miscellaneous Loans and Financial Debts | 22 192.00 | 22 192.00 | | 22 192.00 |
8B Suppliers and Related Accounts | 72 532.00 | 72 532.00 | | 72 532.00 |
VB VAT | 21 329.00 | 21 329.00 | | 21 329.00 |
VI Group and Associates | 3 616 047.00 | 3 616 047.00 | | 3 616 047.00 |
VJ Loans taken out during the year | 1 500 000.00 | | | 1 500 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 329.00 | 21 329.00 | | 21 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 210 770.00 | 5 210 770.00 | | 5 210 770.00 |
