| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 452 360.00 | | 452 360.00 | 452 360.00 |
BZ Other receivables | 4 566.00 | | 4 566.00 | 4 566.00 |
CF Cash and cash equivalents | 3 544.00 | | 3 544.00 | 3 544.00 |
CJ TOTAL (II) | 8 110.00 | | 8 110.00 | 8 110.00 |
CO Grand total (0 to V) | 460 470.00 | | 460 470.00 | 460 470.00 |
CR Shares due in more than one year | 4 566.00 | | | 4 566.00 |
CU Other investments | 452 360.00 | | 452 360.00 | 452 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -4 069.00 | -1 134.00 | | -4 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 398.00 | -2 935.00 | | 107 398.00 |
DL TOTAL (I) | 113 330.00 | 5 931.00 | | 113 330.00 |
DV Miscellaneous Loans and Financial Debts (4) | 342 566.00 | 367 566.00 | | 342 566.00 |
DX Trade payables and related accounts | 2 871.00 | 1 917.00 | | 2 871.00 |
DY Tax and social security liabilities | 1 703.00 | | | 1 703.00 |
EC TOTAL (IV) | 347 140.00 | 369 483.00 | | 347 140.00 |
EE Grand total (I to V) | 460 470.00 | 375 414.00 | | 460 470.00 |
EG Accrued income and payables due within one year | 4 574.00 | 1 917.00 | | 4 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 976.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 976.00 | |
GG - OPERATING RESULT (I - II) | | | -1 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 976.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 257 679.00 | | | 257 679.00 |
HD Total exceptional income (VII) | 257 679.00 | | | 257 679.00 |
HF Exceptional expenses on capital transactions | 146 602.00 | | | 146 602.00 |
HH Total exceptional expenses (VIII) | 146 602.00 | | | 146 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 111 077.00 | | | 111 077.00 |
HK Income tax | 1 703.00 | | | 1 703.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 679.00 | | | 257 679.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 281.00 | 2 935.00 | | 150 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 398.00 | -2 935.00 | | 107 398.00 |
| |
| 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 | 368 962.00 | | 230 000.00 | 368 962.00 |
I3 DECREASES Total Financial Fixed Assets | | 146 602.00 | 452 360.00 | |
I4 DECREASES Grand Total | | 146 602.00 | 452 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 368 962.00 | | 230 000.00 | 368 962.00 |
| |
| 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 | 2 871.00 | 2 871.00 | | 2 871.00 |
8E Income Taxes | 1 703.00 | 1 703.00 | | 1 703.00 |
VC Group and associates | 4 566.00 | | | 4 566.00 |
VI Group and Associates | 342 566.00 | | 342 566.00 | 342 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 566.00 | | 4 566.00 | 4 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 347 140.00 | 4 574.00 | 342 566.00 | 347 140.00 |
