| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 547 853.00 | 84 388.00 | 463 465.00 | 547 853.00 |
BZ Other receivables | 46 754.00 | | 46 754.00 | 46 754.00 |
CF Cash and cash equivalents | 3 247.00 | | 3 247.00 | 3 247.00 |
CH Prepaid expenses | 225.00 | | 225.00 | 225.00 |
CJ TOTAL (II) | 50 226.00 | | 50 226.00 | 50 226.00 |
CO Grand total (0 to V) | 598 079.00 | 84 388.00 | 513 691.00 | 598 079.00 |
CU Other investments | 547 853.00 | 84 388.00 | 463 465.00 | 547 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 200.00 | 8 000.00 | | 5 200.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 208 025.00 | 283 692.00 | | 208 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 361.00 | 35 532.00 | | -21 361.00 |
DL TOTAL (I) | 192 663.00 | 328 025.00 | | 192 663.00 |
DU Loans and Debts from Credit Institutions (3) | 206 615.00 | 21 414.00 | | 206 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 051.00 | 102 114.00 | | 114 051.00 |
DX Trade payables and related accounts | 159.00 | 2 586.00 | | 159.00 |
DY Tax and social security liabilities | 202.00 | 37.00 | | 202.00 |
EC TOTAL (IV) | 321 027.00 | 126 151.00 | | 321 027.00 |
EE Grand total (I to V) | 513 691.00 | 454 177.00 | | 513 691.00 |
EG Accrued income and payables due within one year | 321 027.00 | 126 151.00 | | 321 027.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 125.00 | | | 125.00 |
EI Including equity loans | 114 051.00 | | | 114 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 835.00 | |
FX Taxes, duties, and similar payments | | | 4 373.00 | |
GF Total Operating Expenses (II) | | | 17 208.00 | |
GG - OPERATING RESULT (I - II) | | | -17 208.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 771.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GM Reversals of provisions and transfers of expenses | | | 37 000.00 | |
GP Total financial income (V) | | | 771.00 | |
GR Interest and similar expenses | | | 4 253.00 | |
GU Total financial expenses (VI) | | | 4 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 000.00 | 4 000.00 | | 1 000.00 |
HH Total exceptional expenses (VIII) | 1 000.00 | 4 000.00 | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 000.00 | -4 000.00 | | -1 000.00 |
HK Income tax | -329.00 | -6 107.00 | | -329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 771.00 | 38 054.00 | | 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 132.00 | 2 521.00 | | 22 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 361.00 | 35 532.00 | | -21 361.00 |
| |
| 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 | 466 853.00 | | 276 000.00 | 466 853.00 |
I3 DECREASES Total Financial Fixed Assets | | 195 000.00 | 547 853.00 | |
I4 DECREASES Grand Total | | 195 000.00 | 547 853.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 466 853.00 | | 276 000.00 | 466 853.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 84 388.00 | | | 84 388.00 |
7C Grand total | 84 388.00 | | | 84 388.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 94 797.00 | 94 797.00 | | 94 797.00 |
8B Suppliers and Related Accounts | 159.00 | 159.00 | | 159.00 |
VC Group and associates | 35 635.00 | 35 635.00 | | 35 635.00 |
VH Loans with a maturity of more than one year at origin | 206 615.00 | 206 615.00 | | 206 615.00 |
VI Group and Associates | 19 254.00 | 19 254.00 | | 19 254.00 |
VJ Loans taken out during the year | 2.00 | | | 2.00 |
VK Loans repaid during the year | 16 102.00 | | | 16 102.00 |
VM Income taxes | 11 119.00 | 11 119.00 | | 11 119.00 |
VQ Other Taxes, Duties, and Similar Debts | 202.00 | 202.00 | | 202.00 |
VS Prepaid expenses | 225.00 | 225.00 | | 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 979.00 | 46 979.00 | | 46 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 027.00 | 321 027.00 | | 321 027.00 |
