| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990 000.00 | | 990 000.00 | 990 000.00 |
BZ Other receivables | 12 270 478.00 | | 12 270 478.00 | 12 270 478.00 |
CF Cash and cash equivalents | 30 594.00 | | 30 594.00 | 30 594.00 |
CJ TOTAL (II) | 12 301 072.00 | | 12 301 072.00 | 12 301 072.00 |
CO Grand total (0 to V) | 13 291 072.00 | | 13 291 072.00 | 13 291 072.00 |
CU Other investments | 990 000.00 | | 990 000.00 | 990 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 190 659.00 | | | 190 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 597.00 | | | 103 597.00 |
DL TOTAL (I) | 844 256.00 | | | 844 256.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 446 757.00 | | | 12 446 757.00 |
EC TOTAL (IV) | 12 446 816.00 | | | 12 446 816.00 |
EE Grand total (I to V) | 13 291 072.00 | | | 13 291 072.00 |
EG Accrued income and payables due within one year | 12 446 816.00 | | | 12 446 816.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59.00 | | | 59.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 177.00 | | 1 177.00 | 1 177.00 |
FJ Net sales | 1 177.00 | | 1 177.00 | 1 177.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 178.00 | |
FW Other purchases and external expenses | | | 9 716.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 9 791.00 | |
GG - OPERATING RESULT (I - II) | | | -8 613.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 945.00 | |
GL Other interest and similar income | | | 308.00 | |
GP Total financial income (V) | | | 241 252.00 | |
GR Interest and similar expenses | | | 248 448.00 | |
GU Total financial expenses (VI) | | | 248 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 196.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -119 406.00 | | | -119 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 242 430.00 | | | 242 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 833.00 | | | 138 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 597.00 | | | 103 597.00 |
| |
| 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 | 990 000.00 | | | 990 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990 000.00 | |
I4 DECREASES Grand Total | | | 990 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990 000.00 | | | 990 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 359.00 | | | 1 359.00 |
VC Group and associates | 12 149 713.00 | | | 12 149 713.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VI Group and Associates | 12 446 757.00 | 12 446 757.00 | | 12 446 757.00 |
VM Income taxes | 119 406.00 | | | 119 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 270 478.00 | 12 270 478.00 | | 12 270 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 446 816.00 | 12 446 816.00 | | 12 446 816.00 |
