| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 54 778.00 | | 54 778.00 | 54 778.00 |
BZ Other receivables | 297 230.00 | | 297 230.00 | 297 230.00 |
CF Cash and cash equivalents | 5 768.00 | | 5 768.00 | 5 768.00 |
CJ TOTAL (II) | 302 997.00 | | 302 997.00 | 302 997.00 |
CO Grand total (0 to V) | 357 775.00 | | 357 775.00 | 357 775.00 |
CU Other investments | 54 778.00 | | 54 778.00 | 54 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 128.00 | 46 128.00 | | 46 128.00 |
DD Legal reserve (1) | 4 612.00 | 4 612.00 | | 4 612.00 |
DH Retained earnings | 74 572.00 | 25 870.00 | | 74 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 067.00 | 48 701.00 | | 18 067.00 |
DL TOTAL (I) | 143 379.00 | 125 312.00 | | 143 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 473.00 | 207 840.00 | | 213 473.00 |
DX Trade payables and related accounts | 924.00 | 1 200.00 | | 924.00 |
EC TOTAL (IV) | 214 397.00 | 209 040.00 | | 214 397.00 |
EE Grand total (I to V) | 357 775.00 | 334 351.00 | | 357 775.00 |
EI Including equity loans | 213 473.00 | | | 213 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 109.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 2 259.00 | |
GG - OPERATING RESULT (I - II) | | | -2 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 2 687.00 | |
GP Total financial income (V) | | | 22 687.00 | |
GR Interest and similar expenses | | | 2 144.00 | |
GU Total financial expenses (VI) | | | 2 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 543.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 217.00 | | | 217.00 |
HH Total exceptional expenses (VIII) | 217.00 | | | 217.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -217.00 | | | -217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 687.00 | 51 868.00 | | 22 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 620.00 | 3 166.00 | | 4 620.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 067.00 | 48 701.00 | | 18 067.00 |
| |
| 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 | 54 778.00 | | | 54 778.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 778.00 | |
I4 DECREASES Grand Total | | | 54 778.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 778.00 | | | 54 778.00 |
| |
| 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 | 924.00 | 924.00 | | 924.00 |
VC Group and associates | 297 230.00 | | | 297 230.00 |
VI Group and Associates | 213 473.00 | 213 473.00 | | 213 473.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 230.00 | 297 230.00 | | 297 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 397.00 | 214 397.00 | | 214 397.00 |
