| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 471 021.00 | | 5 471 021.00 | 5 471 021.00 |
BZ Other receivables | 286.00 | | 286.00 | 286.00 |
CF Cash and cash equivalents | 8 556.00 | | 8 556.00 | 8 556.00 |
CJ TOTAL (II) | 8 842.00 | | 8 842.00 | 8 842.00 |
CO Grand total (0 to V) | 5 479 863.00 | | 5 479 863.00 | 5 479 863.00 |
CU Other investments | 5 471 021.00 | | 5 471 021.00 | 5 471 021.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 586.00 | 10 000.00 | | 35 586.00 |
DB Share, merger, contribution premiums, etc. | 3 523 098.00 | | | 3 523 098.00 |
DD Legal reserve (1) | 26.00 | | | 26.00 |
DH Retained earnings | 487.00 | | | 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 919 424.00 | 513.00 | | 1 919 424.00 |
DL TOTAL (I) | 5 478 621.00 | 10 513.00 | | 5 478 621.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | 42.00 | | 42.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | | 418.00 | | |
EC TOTAL (IV) | 1 242.00 | 460.00 | | 1 242.00 |
EE Grand total (I to V) | 5 479 863.00 | 10 973.00 | | 5 479 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 17 754.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
GF Total Operating Expenses (II) | | | 17 913.00 | |
GG - OPERATING RESULT (I - II) | | | -2 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 997 096.00 | | | 2 997 096.00 |
HD Total exceptional income (VII) | 2 997 096.00 | | | 2 997 096.00 |
HF Exceptional expenses on capital transactions | 1 074 759.00 | | | 1 074 759.00 |
HH Total exceptional expenses (VIII) | 1 074 759.00 | | | 1 074 759.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 922 337.00 | | | 1 922 337.00 |
HK Income tax | | 91.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 012 096.00 | 1 950.00 | | 3 012 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 092 673.00 | 1 437.00 | | 1 092 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 919 424.00 | 513.00 | | 1 919 424.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 42.00 | 42.00 | | 42.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286.00 | 286.00 | | 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 242.00 | 1 242.00 | | 1 242.00 |
