| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 424 170.00 | | 424 170.00 | 424 170.00 |
BZ Other receivables | 37 095.00 | | 37 095.00 | 37 095.00 |
CJ TOTAL (II) | 37 095.00 | | 37 095.00 | 37 095.00 |
CO Grand total (0 to V) | 461 265.00 | | 461 265.00 | 461 265.00 |
CU Other investments | 424 170.00 | | 424 170.00 | 424 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 000.00 | | | 106 000.00 |
DD Legal reserve (1) | 10 600.00 | | | 10 600.00 |
DG Other reserves | 112 585.00 | | | 112 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 782.00 | | | 31 782.00 |
DL TOTAL (I) | 260 967.00 | | | 260 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 316.00 | | | 194 316.00 |
DX Trade payables and related accounts | 2 765.00 | | | 2 765.00 |
DY Tax and social security liabilities | 3 216.00 | | | 3 216.00 |
EC TOTAL (IV) | 200 297.00 | | | 200 297.00 |
EE Grand total (I to V) | 461 265.00 | | | 461 265.00 |
EG Accrued income and payables due within one year | 200 297.00 | | | 200 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 480.00 | |
FX Taxes, duties, and similar payments | | | 3 216.00 | |
GF Total Operating Expenses (II) | | | 4 696.00 | |
GG - OPERATING RESULT (I - II) | | | -4 696.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 467.00 | |
GL Other interest and similar income | | | 185.00 | |
GP Total financial income (V) | | | 36 653.00 | |
GR Interest and similar expenses | | | 174.00 | |
GU Total financial expenses (VI) | | | 174.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 653.00 | | | 36 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 870.00 | | | 4 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 782.00 | | | 31 782.00 |
| |
| 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 | 424 170.00 | | | 424 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 424 170.00 | |
I4 DECREASES Grand Total | | | 424 170.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 424 170.00 | | | 424 170.00 |
| |
| 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 | 2 765.00 | 2 765.00 | | 2 765.00 |
VB VAT | 605.00 | 605.00 | | 605.00 |
VC Group and associates | 36 245.00 | 36 245.00 | | 36 245.00 |
VI Group and Associates | 194 316.00 | 194 316.00 | | 194 316.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 216.00 | 3 216.00 | | 3 216.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 244.00 | 244.00 | | 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 095.00 | 37 095.00 | | 37 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 297.00 | 200 297.00 | | 200 297.00 |
