| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 707 000.00 | | 707 000.00 | 707 000.00 |
BZ Other receivables | 45 954.00 | | 45 954.00 | 45 954.00 |
CF Cash and cash equivalents | 6 304.00 | | 6 304.00 | 6 304.00 |
CJ TOTAL (II) | 52 258.00 | | 52 258.00 | 52 258.00 |
CO Grand total (0 to V) | 759 258.00 | | 759 258.00 | 759 258.00 |
CU Other investments | 707 000.00 | | 707 000.00 | 707 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 481 562.00 | 707 732.00 | | 481 562.00 |
DB Share, merger, contribution premiums, etc. | 20 500.00 | 147 155.00 | | 20 500.00 |
DD Legal reserve (1) | 45 227.00 | 43 875.00 | | 45 227.00 |
DG Other reserves | 202 342.00 | 176 645.00 | | 202 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 153.00 | 27 049.00 | | 4 153.00 |
DL TOTAL (I) | 753 785.00 | 1 102 457.00 | | 753 785.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DX Trade payables and related accounts | 5 418.00 | 19 357.00 | | 5 418.00 |
DY Tax and social security liabilities | 50.00 | 49.00 | | 50.00 |
EA Other liabilities | | 72 903.00 | | |
EC TOTAL (IV) | 5 473.00 | 92 309.00 | | 5 473.00 |
EE Grand total (I to V) | 759 258.00 | 1 194 765.00 | | 759 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 97.00 | |
FR Total operating income (I) | | | 97.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 8 182.00 | |
FX Taxes, duties, and similar payments | | | 702.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 884.00 | |
GG - OPERATING RESULT (I - II) | | | -8 786.00 | |
GL Other interest and similar income | | | 1 444.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 872.00 | | | 1 872.00 |
HB Exceptional income from capital transactions | 125 181.00 | 292 174.00 | | 125 181.00 |
HD Total exceptional income (VII) | 127 023.00 | 292 174.00 | | 127 023.00 |
HF Exceptional expenses on capital transactions | 114 069.00 | 239 000.00 | | 114 069.00 |
HH Total exceptional expenses (VIII) | 114 069.00 | 239 000.00 | | 114 069.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 954.00 | 53 174.00 | | 12 954.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 120.00 | 293 618.00 | | 127 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 967.00 | 266 568.00 | | 122 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 153.00 | 27 049.00 | | 4 153.00 |
| |
| 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 | 821 089.00 | | | 821 089.00 |
I3 DECREASES Total Financial Fixed Assets | | | 707 000.00 | |
I4 DECREASES Grand Total | | | 707 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 821 069.00 | | | 821 069.00 |
| |
| 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 | 5 418.00 | 5 418.00 | | 5 418.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VN Other taxes, similar payments | 45 854.00 | | | 45 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 854.00 | 45 854.00 | | 45 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 473.00 | 5 473.00 | | 5 473.00 |
