| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 154 013.00 | | 154 013.00 | 154 013.00 |
BZ Other receivables | 500 659.00 | | 500 659.00 | 500 659.00 |
CF Cash and cash equivalents | 59 987.00 | | 59 987.00 | 59 987.00 |
CJ TOTAL (II) | 560 646.00 | | 560 646.00 | 560 646.00 |
CO Grand total (0 to V) | 714 659.00 | | 714 659.00 | 714 659.00 |
CU Other investments | 154 013.00 | | 154 013.00 | 154 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 450.00 | 62 450.00 | | 62 450.00 |
DD Legal reserve (1) | 6 245.00 | 6 245.00 | | 6 245.00 |
DG Other reserves | 640 955.00 | 491 911.00 | | 640 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 303.00 | 149 043.00 | | 3 303.00 |
DL TOTAL (I) | 712 953.00 | 709 650.00 | | 712 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 443.00 | 30 270.00 | | 443.00 |
DX Trade payables and related accounts | 1 263.00 | 1 310.00 | | 1 263.00 |
EC TOTAL (IV) | 1 706.00 | 31 580.00 | | 1 706.00 |
EE Grand total (I to V) | 714 659.00 | 741 230.00 | | 714 659.00 |
EI Including equity loans | 443.00 | | | 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 2 502.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GF Total Operating Expenses (II) | | | 2 678.00 | |
GG - OPERATING RESULT (I - II) | | | -2 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 119.00 | |
GL Other interest and similar income | | | 7 000.00 | |
GP Total financial income (V) | | | 7 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 139.00 | 1 633.00 | | 1 139.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 120.00 | 153 334.00 | | 7 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 817.00 | 4 290.00 | | 3 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 303.00 | 149 043.00 | | 3 303.00 |
| |
| 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 | 154 013.00 | | | 154 013.00 |
I3 DECREASES Total Financial Fixed Assets | | | 154 013.00 | |
I4 DECREASES Grand Total | | | 154 013.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 154 013.00 | | | 154 013.00 |
| |
| 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 | 1 263.00 | 1 263.00 | | 1 263.00 |
VC Group and associates | 488 936.00 | 488 936.00 | | 488 936.00 |
VI Group and Associates | 443.00 | 443.00 | | 443.00 |
VM Income taxes | 11 723.00 | 11 723.00 | | 11 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500 659.00 | 500 659.00 | | 500 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 706.00 | 1 706.00 | | 1 706.00 |
