| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 943 260.00 | | 943 260.00 | 943 260.00 |
BZ Other receivables | 11 754.00 | | 11 754.00 | 11 754.00 |
CF Cash and cash equivalents | 2 990.00 | | 2 990.00 | 2 990.00 |
CJ TOTAL (II) | 14 744.00 | | 14 744.00 | 14 744.00 |
CO Grand total (0 to V) | 958 005.00 | | 958 005.00 | 958 005.00 |
CU Other investments | 943 260.00 | | 943 260.00 | 943 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 980.00 | 100 980.00 | | 100 980.00 |
DD Legal reserve (1) | 10 098.00 | 10 098.00 | | 10 098.00 |
DG Other reserves | 737 143.00 | 726 005.00 | | 737 143.00 |
DH Retained earnings | -12 000.00 | | | -12 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 107.00 | 11 137.00 | | -1 107.00 |
DL TOTAL (I) | 835 114.00 | 848 221.00 | | 835 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 831.00 | 89 604.00 | | 121 831.00 |
DX Trade payables and related accounts | 952.00 | 921.00 | | 952.00 |
DY Tax and social security liabilities | 107.00 | 9 240.00 | | 107.00 |
EC TOTAL (IV) | 122 891.00 | 99 766.00 | | 122 891.00 |
EE Grand total (I to V) | 958 005.00 | 947 988.00 | | 958 005.00 |
EI Including equity loans | 121 831.00 | | | 121 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 112.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GF Total Operating Expenses (II) | | | 1 297.00 | |
GG - OPERATING RESULT (I - II) | | | -1 297.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -195.00 | -372.00 | | -195.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 12 003.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 108.00 | 865.00 | | 1 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 107.00 | 11 137.00 | | -1 107.00 |
| |
| 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 | 943 261.00 | | | 943 261.00 |
I3 DECREASES Total Financial Fixed Assets | | | 943 261.00 | |
I4 DECREASES Grand Total | | | 943 261.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 943 261.00 | | | 943 261.00 |
| |
| 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 | 953.00 | 953.00 | | 953.00 |
VI Group and Associates | 121 832.00 | 121 832.00 | | 121 832.00 |
VM Income taxes | 11 754.00 | | | 11 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 754.00 | 11 754.00 | | 11 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 891.00 | 122 891.00 | | 122 891.00 |
