| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 125 626.00 | | 125 626.00 | 125 626.00 |
BZ Other receivables | 678 664.00 | | 678 664.00 | 678 664.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 678 664.00 | | 678 664.00 | 678 664.00 |
CO Grand total (0 to V) | 804 290.00 | | 804 290.00 | 804 290.00 |
CU Other investments | 125 626.00 | | 125 626.00 | 125 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 339.00 | 1 339.00 | | 1 339.00 |
DH Retained earnings | 6 157.00 | 3 196.00 | | 6 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 861.00 | 2 962.00 | | 861.00 |
DL TOTAL (I) | 16 358.00 | 15 496.00 | | 16 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 786 253.00 | 798 062.00 | | 786 253.00 |
DX Trade payables and related accounts | 1 680.00 | 3 600.00 | | 1 680.00 |
EC TOTAL (IV) | 787 933.00 | 801 662.00 | | 787 933.00 |
EE Grand total (I to V) | 804 290.00 | 817 158.00 | | 804 290.00 |
EG Accrued income and payables due within one year | 787 933.00 | 801 662.00 | | 787 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 574.00 | |
GF Total Operating Expenses (II) | | | 574.00 | |
GG - OPERATING RESULT (I - II) | | | -574.00 | |
GK Income from other securities and fixed asset receivables | | | 952.00 | |
GL Other interest and similar income | | | 10 754.00 | |
GP Total financial income (V) | | | 11 706.00 | |
GR Interest and similar expenses | | | 11 771.00 | |
GU Total financial expenses (VI) | | | 11 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -65.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 206.00 | 19 601.00 | | 13 206.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 345.00 | 16 639.00 | | 12 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 861.00 | 2 962.00 | | 861.00 |
| |
| 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 | 122 176.00 | | | 122 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 125 626.00 | |
I4 DECREASES Grand Total | | | 125 626.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 176.00 | | | 122 176.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 786 253.00 | 786 253.00 | | 786 253.00 |
VP Miscellaneous | 678 664.00 | | | 678 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 678 664.00 | 678 664.00 | | 678 664.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 787 933.00 | 787 933.00 | | 787 933.00 |
