| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 293 697.00 | 73 573.00 | 220 124.00 | 293 697.00 |
BZ Other receivables | 26 763.00 | | 26 763.00 | 26 763.00 |
CF Cash and cash equivalents | 925.00 | | 925.00 | 925.00 |
CJ TOTAL (II) | 27 689.00 | | 27 689.00 | 27 689.00 |
CO Grand total (0 to V) | 321 386.00 | 73 573.00 | 247 813.00 | 321 386.00 |
CU Other investments | 293 697.00 | 73 573.00 | 220 124.00 | 293 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 188 771.00 | | | 188 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 850.00 | | | -26 850.00 |
DL TOTAL (I) | 178 420.00 | | | 178 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 198.00 | | | 65 198.00 |
DX Trade payables and related accounts | 3 204.00 | | | 3 204.00 |
DZ Fixed asset liabilities and related accounts | 990.00 | | | 990.00 |
EC TOTAL (IV) | 69 392.00 | | | 69 392.00 |
EE Grand total (I to V) | 247 813.00 | | | 247 813.00 |
EG Accrued income and payables due within one year | 69 392.00 | | | 69 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 385.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 3 514.00 | |
GG - OPERATING RESULT (I - II) | | | -3 514.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 335.00 | |
GP Total financial income (V) | | | 14 335.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 663.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 37 672.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 335.00 | | | 14 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 186.00 | | | 41 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 850.00 | | | -26 850.00 |
| |
| 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 | 3 204.00 | 3 204.00 | | 3 204.00 |
8J Fixed Asset Liabilities and Related Accounts | 990.00 | 990.00 | | 990.00 |
VI Group and Associates | 65 198.00 | 65 198.00 | | 65 198.00 |
VM Income taxes | 12 423.00 | | | 12 423.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 340.00 | | | 14 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 763.00 | 26 763.00 | | 26 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 392.00 | 69 392.00 | | 69 392.00 |
