| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 088.00 | | 2 088.00 | 2 088.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 2 714 468.00 | | 2 714 468.00 | 2 714 468.00 |
CF Cash and cash equivalents | 435 261.00 | | 435 261.00 | 435 261.00 |
CJ TOTAL (II) | 3 155 729.00 | | 3 155 729.00 | 3 155 729.00 |
CO Grand total (0 to V) | 3 157 817.00 | | 3 157 817.00 | 3 157 817.00 |
CU Other investments | 2 088.00 | | 2 088.00 | 2 088.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 3 111 209.00 | 3 110 963.00 | | 3 111 209.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 311.00 | 247.00 | | -4 311.00 |
DL TOTAL (I) | 3 117 898.00 | 3 122 209.00 | | 3 117 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 999.00 | 34 999.00 | | 34 999.00 |
DX Trade payables and related accounts | 3 819.00 | 5 631.00 | | 3 819.00 |
DZ Fixed asset liabilities and related accounts | 999.00 | | | 999.00 |
EA Other liabilities | 102.00 | 93.00 | | 102.00 |
EC TOTAL (IV) | 39 919.00 | 40 724.00 | | 39 919.00 |
EE Grand total (I to V) | 3 157 817.00 | 3 162 934.00 | | 3 157 817.00 |
EI Including equity loans | 34 999.00 | | | 34 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 10 306.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 10 311.00 | |
GG - OPERATING RESULT (I - II) | | | -4 311.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 000.00 | 6 969.00 | | 6 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 311.00 | 6 722.00 | | 10 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 311.00 | 246.00 | | -4 311.00 |
| |
| 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 | 1 089.00 | | 999.00 | 1 089.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 088.00 | |
I4 DECREASES Grand Total | | | 2 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 089.00 | | 999.00 | 1 089.00 |
| |
| 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 | 3 819.00 | 3 819.00 | | 3 819.00 |
8J Fixed Asset Liabilities and Related Accounts | 999.00 | 999.00 | | 999.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102.00 | 102.00 | | 102.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VC Group and associates | 2 714 468.00 | | | 2 714 468.00 |
VI Group and Associates | 34 999.00 | 34 999.00 | | 34 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 720 468.00 | 2 720 468.00 | | 2 720 468.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 919.00 | 39 919.00 | | 39 919.00 |
