| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 430 870.00 | | 430 870.00 | 430 870.00 |
BZ Other receivables | 687 852.00 | | 687 852.00 | 687 852.00 |
CF Cash and cash equivalents | 570.00 | | 570.00 | 570.00 |
CJ TOTAL (II) | 688 422.00 | | 688 422.00 | 688 422.00 |
CO Grand total (0 to V) | 1 119 292.00 | | 1 119 292.00 | 1 119 292.00 |
CU Other investments | 430 870.00 | | 430 870.00 | 430 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 15 000.00 | | 11 000.00 |
DD Legal reserve (1) | 508.00 | 1 500.00 | | 508.00 |
DG Other reserves | 301 814.00 | 387 165.00 | | 301 814.00 |
DH Retained earnings | -17 843.00 | | | -17 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 927.00 | 301 814.00 | | -4 927.00 |
DL TOTAL (I) | 290 553.00 | 705 479.00 | | 290 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 471.00 | 79 273.00 | | 74 471.00 |
DX Trade payables and related accounts | 2 875.00 | 3 121.00 | | 2 875.00 |
EA Other liabilities | 751 394.00 | 405 704.00 | | 751 394.00 |
EC TOTAL (IV) | 828 740.00 | 488 098.00 | | 828 740.00 |
EE Grand total (I to V) | 1 119 292.00 | 1 193 577.00 | | 1 119 292.00 |
EG Accrued income and payables due within one year | 77 346.00 | 8 791.00 | | 77 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 14.00 | |
FW Other purchases and external expenses | | | 2 857.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
GF Total Operating Expenses (II) | | | 3 409.00 | |
GG - OPERATING RESULT (I - II) | | | -3 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 254.00 | |
GP Total financial income (V) | | | 3 254.00 | |
GR Interest and similar expenses | | | 4 786.00 | |
GU Total financial expenses (VI) | | | 4 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 268.00 | 312 105.00 | | 3 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 195.00 | 10 291.00 | | 8 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 927.00 | 301 814.00 | | -4 927.00 |
| |
| 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 | 430 870.00 | | | 430 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 430 870.00 | |
I4 DECREASES Grand Total | | | 430 870.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 430 870.00 | | | 430 870.00 |
| |
| 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 | 2 875.00 | 2 875.00 | | 2 875.00 |
8K Other liabilities (including liabilities related to repo transactions) | 751 394.00 | | 751 394.00 | 751 394.00 |
VI Group and Associates | 74 471.00 | 74 471.00 | | 74 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 828 740.00 | 77 346.00 | 751 394.00 | 828 740.00 |
