| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 862 748.00 | | 862 748.00 | 862 748.00 |
BZ Other receivables | 1 172 983.00 | | 1 172 983.00 | 1 172 983.00 |
CF Cash and cash equivalents | 370 625.00 | | 370 625.00 | 370 625.00 |
CH Prepaid expenses | 44 699.00 | | 44 699.00 | 44 699.00 |
CJ TOTAL (II) | 1 588 307.00 | | 1 588 307.00 | 1 588 307.00 |
CO Grand total (0 to V) | 2 451 055.00 | | 2 451 055.00 | 2 451 055.00 |
CU Other investments | 862 748.00 | | 862 748.00 | 862 748.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 925 100.00 | | | 925 100.00 |
DB Share, merger, contribution premiums, etc. | 79 252.00 | | | 79 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -125 557.00 | | | -125 557.00 |
DL TOTAL (I) | 878 795.00 | | | 878 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 498 538.00 | | | 498 538.00 |
DX Trade payables and related accounts | 23 845.00 | | | 23 845.00 |
EA Other liabilities | 1 049 877.00 | | | 1 049 877.00 |
EC TOTAL (IV) | 1 572 260.00 | | | 1 572 260.00 |
EE Grand total (I to V) | 2 451 055.00 | | | 2 451 055.00 |
EG Accrued income and payables due within one year | 1 572 260.00 | | | 1 572 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 124 981.00 | |
FX Taxes, duties, and similar payments | | | 576.00 | |
GF Total Operating Expenses (II) | | | 125 557.00 | |
GG - OPERATING RESULT (I - II) | | | -125 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 557.00 | | | 125 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -125 557.00 | | | -125 557.00 |
| |
| 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 | | | 862 748.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 862 748.00 | |
I4 DECREASES Grand Total | | | 862 748.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 862 748.00 | |
| |
| 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 | 23 845.00 | 23 845.00 | | 23 845.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 049 877.00 | 1 049 877.00 | | 1 049 877.00 |
VC Group and associates | 199.00 | | | 199.00 |
VI Group and Associates | 498 538.00 | 498 538.00 | | 498 538.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 172 784.00 | | | 1 172 784.00 |
VS Prepaid expenses | 44 699.00 | | | 44 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 217 682.00 | 1 217 682.00 | | 1 217 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 572 260.00 | 1 572 260.00 | | 1 572 260.00 |
