| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 290.00 | | 3 290.00 | 3 290.00 |
BJ TOTAL (I) | 2 213 302.00 | | 2 213 302.00 | 2 213 302.00 |
BZ Other receivables | 286 713.00 | | 286 713.00 | 286 713.00 |
CF Cash and cash equivalents | 16 543.00 | | 16 543.00 | 16 543.00 |
CJ TOTAL (II) | 303 256.00 | | 303 256.00 | 303 256.00 |
CO Grand total (0 to V) | 2 516 558.00 | | 2 516 558.00 | 2 516 558.00 |
CU Other investments | 2 210 012.00 | | 2 210 012.00 | 2 210 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 512 000.00 | 512 000.00 | | 512 000.00 |
DB Share, merger, contribution premiums, etc. | 2 186 012.00 | 2 186 012.00 | | 2 186 012.00 |
DH Retained earnings | -248 528.00 | -239 441.00 | | -248 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 799.00 | -9 087.00 | | -8 799.00 |
DL TOTAL (I) | 2 440 685.00 | 2 449 484.00 | | 2 440 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 416.00 | 39 073.00 | | 71 416.00 |
DX Trade payables and related accounts | 4 456.00 | 12 398.00 | | 4 456.00 |
EC TOTAL (IV) | 75 873.00 | 51 471.00 | | 75 873.00 |
EE Grand total (I to V) | 2 516 558.00 | 2 500 955.00 | | 2 516 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 279.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 356.00 | |
GG - OPERATING RESULT (I - II) | | | -7 356.00 | |
GR Interest and similar expenses | | | 1 443.00 | |
GU Total financial expenses (VI) | | | 1 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 3.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 799.00 | 9 090.00 | | 8 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 799.00 | -9 087.00 | | -8 799.00 |
| |
| 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 | 2 213 302.00 | | | 2 213 302.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 213 302.00 | |
I4 DECREASES Grand Total | | | 2 213 302.00 | |
IY DECREASES Total Tangible Fixed Assets | 2 213 302.00 | | | 2 213 302.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 213 302.00 | | | 2 213 302.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 51 409.00 | | 51 409.00 | 51 409.00 |
8B Suppliers and Related Accounts | 4 456.00 | 4 456.00 | | 4 456.00 |
UT Other financial assets | 3 290.00 | | | 3 290.00 |
VB VAT | 39 667.00 | | | 39 667.00 |
VC Group and associates | 247 046.00 | | | 247 046.00 |
VI Group and Associates | 20 008.00 | | 20 008.00 | 20 008.00 |
VJ Loans taken out during the year | 51 409.00 | | | 51 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 003.00 | 286 713.00 | 3 290.00 | 290 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 873.00 | 4 456.00 | 71 416.00 | 75 873.00 |
