| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 091 898.00 | | 5 091 898.00 | 5 091 898.00 |
BX Customers and related accounts | 59.00 | | 59.00 | 59.00 |
BZ Other receivables | 54.00 | | 54.00 | 54.00 |
CF Cash and cash equivalents | 205.00 | | 205.00 | 205.00 |
CJ TOTAL (II) | 318.00 | | 318.00 | 318.00 |
CO Grand total (0 to V) | 5 092 216.00 | | 5 092 216.00 | 5 092 216.00 |
CU Other investments | 5 091 898.00 | | 5 091 898.00 | 5 091 898.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 860 000.00 | 1 860 000.00 | | 1 860 000.00 |
DD Legal reserve (1) | 159 330.00 | 159 330.00 | | 159 330.00 |
DG Other reserves | 3 027 278.00 | 3 027 278.00 | | 3 027 278.00 |
DH Retained earnings | -75 515.00 | -81 688.00 | | -75 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 194.00 | 6 173.00 | | -22 194.00 |
DL TOTAL (I) | 4 948 900.00 | 4 971 094.00 | | 4 948 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 210.00 | 111 610.00 | | 134 210.00 |
DX Trade payables and related accounts | 9 015.00 | 9 439.00 | | 9 015.00 |
DY Tax and social security liabilities | 90.00 | 90.00 | | 90.00 |
EC TOTAL (IV) | 143 315.00 | 121 139.00 | | 143 315.00 |
EE Grand total (I to V) | 5 092 216.00 | 5 092 233.00 | | 5 092 216.00 |
EI Including equity loans | 134 210.00 | | | 134 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 980.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 22 154.00 | |
GG - OPERATING RESULT (I - II) | | | -22 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GR Interest and similar expenses | | | 98.00 | |
GU Total financial expenses (VI) | | | 98.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 194.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 59.00 | 29 718.00 | | 59.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 253.00 | 23 545.00 | | 22 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 194.00 | 6 173.00 | | -22 194.00 |
| |
| 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 | 9 015.00 | 9 015.00 | | 9 015.00 |
UX Other trade receivables | 59.00 | | | 59.00 |
VH Loans with a maturity of more than one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 134 200.00 | 134 200.00 | | 134 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59.00 | 59.00 | | 59.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 315.00 | 143 315.00 | | 143 315.00 |
