| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 762 391.00 | | 2 762 391.00 | 2 762 391.00 |
BZ Other receivables | 1 889 173.00 | | 1 889 173.00 | 1 889 173.00 |
CJ TOTAL (II) | 1 889 173.00 | | 1 889 173.00 | 1 889 173.00 |
CO Grand total (0 to V) | 4 651 564.00 | | 4 651 564.00 | 4 651 564.00 |
CU Other investments | 2 762 391.00 | | 2 762 391.00 | 2 762 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 695 388.00 | 3 695 388.00 | | 3 695 388.00 |
DD Legal reserve (1) | 3 067.00 | 3 067.00 | | 3 067.00 |
DH Retained earnings | -771 554.00 | -771 959.00 | | -771 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -719.00 | 405.00 | | -719.00 |
DL TOTAL (I) | 2 926 183.00 | 2 926 902.00 | | 2 926 183.00 |
DU Loans and Debts from Credit Institutions (3) | 10 213.00 | 52 261.00 | | 10 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 668 307.00 | 1 465 912.00 | | 1 668 307.00 |
DX Trade payables and related accounts | 1 998.00 | 1 355.00 | | 1 998.00 |
DY Tax and social security liabilities | 44 863.00 | 44 370.00 | | 44 863.00 |
EC TOTAL (IV) | 1 725 381.00 | 1 563 898.00 | | 1 725 381.00 |
EE Grand total (I to V) | 4 651 564.00 | 4 490 800.00 | | 4 651 564.00 |
EG Accrued income and payables due within one year | 1 725 381.00 | 1 563 898.00 | | 1 725 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 133.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 3 297.00 | |
GG - OPERATING RESULT (I - II) | | | -3 297.00 | |
GL Other interest and similar income | | | 29 900.00 | |
GP Total financial income (V) | | | 29 900.00 | |
GR Interest and similar expenses | | | 27 681.00 | |
GU Total financial expenses (VI) | | | 27 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -359.00 | 203.00 | | -359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 900.00 | 35 805.00 | | 29 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 619.00 | 35 400.00 | | 30 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -719.00 | 405.00 | | -719.00 |
| |
| 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 | 2 762 391.00 | | | 2 762 391.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 762 391.00 | |
I4 DECREASES Grand Total | | | 2 762 391.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 762 391.00 | | | 2 762 391.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 668 307.00 | 1 668 307.00 | | 1 668 307.00 |
8B Suppliers and Related Accounts | 1 998.00 | 1 998.00 | | 1 998.00 |
8E Income Taxes | 44 863.00 | 44 863.00 | | 44 863.00 |
VC Group and associates | 1 889 173.00 | | | 1 889 173.00 |
VG Loans with a maturity of up to one year at origin | 10 213.00 | 10 213.00 | | 10 213.00 |
VJ Loans taken out during the year | 51.00 | | | 51.00 |
VK Loans repaid during the year | 42 099.00 | | | 42 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 889 173.00 | 1 889 173.00 | | 1 889 173.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 725 381.00 | 1 725 381.00 | | 1 725 381.00 |
