| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 180.00 | | 180.00 | 180.00 |
BZ Other receivables | 1 237 458.00 | | 1 237 458.00 | 1 237 458.00 |
CF Cash and cash equivalents | 102 786.00 | | 102 786.00 | 102 786.00 |
CJ TOTAL (II) | 1 340 244.00 | | 1 340 244.00 | 1 340 244.00 |
CO Grand total (0 to V) | 1 340 424.00 | | 1 340 424.00 | 1 340 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 953 869.00 | 761 010.00 | | 953 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 678.00 | 192 859.00 | | -6 678.00 |
DL TOTAL (I) | 947 193.00 | 953 871.00 | | 947 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 374 000.00 | 374 000.00 | | 374 000.00 |
DX Trade payables and related accounts | 19 231.00 | 21 751.00 | | 19 231.00 |
EC TOTAL (IV) | 393 231.00 | 395 751.00 | | 393 231.00 |
EE Grand total (I to V) | 1 340 424.00 | 1 349 622.00 | | 1 340 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 678.00 | |
GF Total Operating Expenses (II) | | | 6 678.00 | |
GG - OPERATING RESULT (I - II) | | | -6 678.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 96 430.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 11 204 481.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 678.00 | 11 011 622.00 | | 6 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 678.00 | 192 859.00 | | -6 678.00 |
| |
| 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 | 180.00 | | | 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180.00 | |
I4 DECREASES Grand Total | | | 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180.00 | | | 180.00 |
| |
| 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 | 19 231.00 | 19 231.00 | | 19 231.00 |
UT Other financial assets | 180.00 | | | 180.00 |
VC Group and associates | 1 237 458.00 | | | 1 237 458.00 |
VI Group and Associates | 374 000.00 | 374 000.00 | | 374 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 237 638.00 | 1 237 458.00 | 180.00 | 1 237 638.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 393 231.00 | 393 231.00 | | 393 231.00 |
