| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 629 911.00 | 100 000.00 | 529 911.00 | 629 911.00 |
BZ Other receivables | 37 148.00 | | 37 148.00 | 37 148.00 |
CF Cash and cash equivalents | 4 669.00 | | 4 669.00 | 4 669.00 |
CJ TOTAL (II) | 41 817.00 | | 41 817.00 | 41 817.00 |
CO Grand total (0 to V) | 671 728.00 | 100 000.00 | 571 728.00 | 671 728.00 |
CU Other investments | 629 911.00 | 100 000.00 | 529 911.00 | 629 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 131.00 | 2 131.00 | | 2 131.00 |
DG Other reserves | 354 801.00 | 354 801.00 | | 354 801.00 |
DH Retained earnings | -2 088.00 | | | -2 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 722.00 | -2 088.00 | | 62 722.00 |
DK Regulated provisions | 29 911.00 | 29 911.00 | | 29 911.00 |
DL TOTAL (I) | 457 477.00 | 394 756.00 | | 457 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 870.00 | 149 692.00 | | 112 870.00 |
DX Trade payables and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
EC TOTAL (IV) | 114 250.00 | 151 072.00 | | 114 250.00 |
EE Grand total (I to V) | 571 728.00 | 545 828.00 | | 571 728.00 |
EG Accrued income and payables due within one year | 114 250.00 | 151 072.00 | | 114 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 278.00 | |
GF Total Operating Expenses (II) | | | 2 278.00 | |
GG - OPERATING RESULT (I - II) | | | -2 278.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 65 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -1 044.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 000.00 | | | 65 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 278.00 | 2 088.00 | | 2 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 722.00 | -2 088.00 | | 62 722.00 |
| |
| 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 | 629 911.00 | | | 629 911.00 |
I3 DECREASES Total Financial Fixed Assets | | | 629 911.00 | |
I4 DECREASES Grand Total | | | 629 911.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 629 911.00 | | | 629 911.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 911.00 | | | 29 911.00 |
5Z Total provisions for risks and expenses | | 8.00 | | |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 129 911.00 | | | 129 911.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
VI Group and Associates | 112 870.00 | 112 870.00 | | 112 870.00 |
VM Income taxes | 37 148.00 | 37 148.00 | | 37 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 148.00 | 37 148.00 | | 37 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 250.00 | 114 250.00 | | 114 250.00 |
