| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 521 397.00 | | 521 397.00 | 521 397.00 |
BZ Other receivables | 213 558.00 | | 213 558.00 | 213 558.00 |
CF Cash and cash equivalents | 6 874.00 | | 6 874.00 | 6 874.00 |
CJ TOTAL (II) | 220 432.00 | | 220 432.00 | 220 432.00 |
CO Grand total (0 to V) | 741 828.00 | | 741 828.00 | 741 828.00 |
CU Other investments | 521 397.00 | | 521 397.00 | 521 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 722 420.00 | 479 221.00 | | 722 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 172.00 | 243 199.00 | | -8 172.00 |
DL TOTAL (I) | 736 249.00 | 744 420.00 | | 736 249.00 |
DX Trade payables and related accounts | 5 580.00 | 4 938.00 | | 5 580.00 |
EC TOTAL (IV) | 5 580.00 | 4 938.00 | | 5 580.00 |
EE Grand total (I to V) | 741 828.00 | 749 358.00 | | 741 828.00 |
EG Accrued income and payables due within one year | 5 580.00 | 4 938.00 | | 5 580.00 |
| |
| 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 | | | 8 008.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 8 172.00 | |
GG - OPERATING RESULT (I - II) | | | -8 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 670.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 252 001.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 172.00 | 8 801.00 | | 8 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 172.00 | 243 199.00 | | -8 172.00 |
| |
| 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 | 521 397.00 | | | 521 397.00 |
I3 DECREASES Total Financial Fixed Assets | | | 521 397.00 | |
I4 DECREASES Grand Total | | | 521 397.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 397.00 | | | 521 397.00 |
| |
| 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 | 5 580.00 | 5 580.00 | | 5 580.00 |
VB VAT | 2 334.00 | | | 2 334.00 |
VC Group and associates | 207 300.00 | | | 207 300.00 |
VM Income taxes | 336.00 | | | 336.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 588.00 | | | 3 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 558.00 | 213 558.00 | | 213 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 580.00 | 5 580.00 | | 5 580.00 |
