| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 471 850.00 | | 15 471 850.00 | 15 471 850.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 47 265.00 | | 47 265.00 | 47 265.00 |
CJ TOTAL (II) | 47 265.00 | | 47 265.00 | 47 265.00 |
CO Grand total (0 to V) | 15 519 115.00 | | 15 519 115.00 | 15 519 115.00 |
CU Other investments | 15 471 850.00 | | 15 471 850.00 | 15 471 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 380 230.00 | 15 380 230.00 | | 15 380 230.00 |
DH Retained earnings | 79 972.00 | 136 910.00 | | 79 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 979.00 | -56 938.00 | | -10 979.00 |
DL TOTAL (I) | 15 449 223.00 | 15 460 202.00 | | 15 449 223.00 |
DU Loans and Debts from Credit Institutions (3) | 582.00 | 450.00 | | 582.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 303.00 | 60 384.00 | | 61 303.00 |
DX Trade payables and related accounts | 8 007.00 | 9 245.00 | | 8 007.00 |
EC TOTAL (IV) | 69 892.00 | 70 079.00 | | 69 892.00 |
EE Grand total (I to V) | 15 519 115.00 | 15 530 281.00 | | 15 519 115.00 |
EG Accrued income and payables due within one year | 69 892.00 | 70 079.00 | | 69 892.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 582.00 | 450.00 | | 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 942.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 10 055.00 | |
GG - OPERATING RESULT (I - II) | | | -10 055.00 | |
GR Interest and similar expenses | | | 924.00 | |
GU Total financial expenses (VI) | | | 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 45 637.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 979.00 | 56 938.00 | | 10 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 979.00 | -56 938.00 | | -10 979.00 |
| |
| 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 | 15 471 850.00 | | | 15 471 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 471 850.00 | |
I4 DECREASES Grand Total | | | 15 471 850.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 471 850.00 | | | 15 471 850.00 |
| |
| 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 | 8 007.00 | 8 007.00 | | 8 007.00 |
VG Loans with a maturity of up to one year at origin | 582.00 | 582.00 | | 582.00 |
VI Group and Associates | 61 303.00 | 61 303.00 | | 61 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 892.00 | 69 892.00 | | 69 892.00 |
