| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 447 897.00 | | 1 447 897.00 | 1 447 897.00 |
BZ Other receivables | 119 971.00 | | 119 971.00 | 119 971.00 |
CF Cash and cash equivalents | 4 821.00 | | 4 821.00 | 4 821.00 |
CJ TOTAL (II) | 124 792.00 | | 124 792.00 | 124 792.00 |
CO Grand total (0 to V) | 1 572 689.00 | | 1 572 689.00 | 1 572 689.00 |
CS Evaluated investments - equity method | 1 447 897.00 | | 1 447 897.00 | 1 447 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | | 150.00 | | |
DG Other reserves | | 1 676.00 | | |
DH Retained earnings | -23.00 | | | -23.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 048.00 | -1 849.00 | | -4 048.00 |
DL TOTAL (I) | -2 571.00 | 1 477.00 | | -2 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 575 261.00 | 1 568 400.00 | | 1 575 261.00 |
EC TOTAL (IV) | 1 575 261.00 | 1 568 400.00 | | 1 575 261.00 |
EE Grand total (I to V) | 1 572 689.00 | 1 569 877.00 | | 1 572 689.00 |
EG Accrued income and payables due within one year | 1 575 261.00 | 1 568 400.00 | | 1 575 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 385.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
FZ Social Security Contributions | | | 1 045.00 | |
GF Total Operating Expenses (II) | | | 3 610.00 | |
GG - OPERATING RESULT (I - II) | | | -3 610.00 | |
GR Interest and similar expenses | | | 438.00 | |
GU Total financial expenses (VI) | | | 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 049.00 | 1 849.00 | | 4 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 048.00 | -1 849.00 | | -4 048.00 |
| |
| 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 | 1 447 897.00 | | | 1 447 897.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 447 897.00 | |
I4 DECREASES Grand Total | | | 1 447 897.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 447 897.00 | | | 1 447 897.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 119 971.00 | | | 119 971.00 |
VI Group and Associates | 1 575 261.00 | 1 575 261.00 | | 1 575 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 971.00 | 119 971.00 | 1 500.00 | 119 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 575 261.00 | 1 575 261.00 | | 1 575 261.00 |
