| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 461 764.00 | | 3 461 764.00 | 3 461 764.00 |
BZ Other receivables | 4 278.00 | | 4 278.00 | 4 278.00 |
CF Cash and cash equivalents | 3 854.00 | | 3 854.00 | 3 854.00 |
CJ TOTAL (II) | 8 132.00 | | 8 132.00 | 8 132.00 |
CO Grand total (0 to V) | 3 469 896.00 | | 3 469 896.00 | 3 469 896.00 |
CU Other investments | 3 461 764.00 | | 3 461 764.00 | 3 461 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 411 764.00 | | | 2 411 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 367.00 | | | -54 367.00 |
DL TOTAL (I) | 2 357 397.00 | | | 2 357 397.00 |
DU Loans and Debts from Credit Institutions (3) | 1 103 555.00 | | | 1 103 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 744.00 | | | 7 744.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 1 112 500.00 | | | 1 112 500.00 |
EE Grand total (I to V) | 3 469 896.00 | | | 3 469 896.00 |
EG Accrued income and payables due within one year | 163 619.00 | | | 163 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 303.00 | |
GF Total Operating Expenses (II) | | | 4 303.00 | |
GG - OPERATING RESULT (I - II) | | | -4 303.00 | |
GR Interest and similar expenses | | | 4 234.00 | |
GU Total financial expenses (VI) | | | 4 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 537.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45 830.00 | | | 45 830.00 |
HH Total exceptional expenses (VIII) | 45 830.00 | | | 45 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 830.00 | | | -45 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 367.00 | | | 54 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 367.00 | | | -54 367.00 |
| |
| 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 | | | 3 461 764.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 461 764.00 | |
I4 DECREASES Grand Total | | | 3 461 764.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 461 764.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 4 278.00 | | | 4 278.00 |
VG Loans with a maturity of up to one year at origin | 3 555.00 | 3 555.00 | | 3 555.00 |
VH Loans with a maturity of more than one year at origin | 1 100 000.00 | 151 120.00 | 624 382.00 | 1 100 000.00 |
VI Group and Associates | 7 744.00 | 7 744.00 | | 7 744.00 |
VJ Loans taken out during the year | 1 100 000.00 | | | 1 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 278.00 | 4 278.00 | | 4 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 112 500.00 | 163 619.00 | 624 382.00 | 1 112 500.00 |
