| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 248 997.00 | | 248 997.00 | 248 997.00 |
BZ Other receivables | 1 354 262.00 | | 1 354 262.00 | 1 354 262.00 |
CF Cash and cash equivalents | 26 552.00 | | 26 552.00 | 26 552.00 |
CJ TOTAL (II) | 1 380 814.00 | | 1 380 814.00 | 1 380 814.00 |
CO Grand total (0 to V) | 1 629 811.00 | | 1 629 811.00 | 1 629 811.00 |
CU Other investments | 248 997.00 | | 248 997.00 | 248 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 927.00 | | | 927.00 |
DH Retained earnings | | -3 922.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 833.00 | 4 849.00 | | 4 833.00 |
DL TOTAL (I) | 175 760.00 | 170 927.00 | | 175 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 452 683.00 | 1 347 396.00 | | 1 452 683.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 168.00 | 165.00 | | 168.00 |
EC TOTAL (IV) | 1 454 051.00 | 1 348 761.00 | | 1 454 051.00 |
EE Grand total (I to V) | 1 629 811.00 | 1 519 688.00 | | 1 629 811.00 |
EG Accrued income and payables due within one year | 1 454 051.00 | 1 348 761.00 | | 1 454 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 253.00 | |
FX Taxes, duties, and similar payments | | | 265.00 | |
GF Total Operating Expenses (II) | | | 1 518.00 | |
GG - OPERATING RESULT (I - II) | | | -1 518.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 526.00 | |
GP Total financial income (V) | | | 19 526.00 | |
GR Interest and similar expenses | | | 13 167.00 | |
GU Total financial expenses (VI) | | | 13 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 526.00 | 17 910.00 | | 19 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 693.00 | 13 061.00 | | 14 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 833.00 | 4 849.00 | | 4 833.00 |
| |
| 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 | 248 997.00 | | | 248 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 248 997.00 | |
I4 DECREASES Grand Total | | | 248 997.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 248 997.00 | | | 248 997.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 1 618.00 | | | 1 618.00 |
VC Group and associates | 1 352 644.00 | | | 1 352 644.00 |
VI Group and Associates | 1 452 683.00 | 1 452 683.00 | | 1 452 683.00 |
VQ Other Taxes, Duties, and Similar Debts | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 354 262.00 | 1 354 262.00 | | 1 354 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 454 051.00 | 1 454 051.00 | | 1 454 051.00 |
