| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 758 612.00 | | 758 612.00 | 758 612.00 |
CB Subscribed and called capital, not paid | 978 224.00 | | 978 224.00 | 978 224.00 |
CF Cash and cash equivalents | 749 012.00 | | 749 012.00 | 749 012.00 |
CJ TOTAL (II) | 1 727 236.00 | | 1 727 236.00 | 1 727 236.00 |
CO Grand total (0 to V) | 2 485 849.00 | | 2 485 849.00 | 2 485 849.00 |
CU Other investments | 758 612.00 | | 758 612.00 | 758 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 425 000.00 | | | 425 000.00 |
DD Legal reserve (1) | 42 500.00 | | | 42 500.00 |
DG Other reserves | 1 440 425.00 | | | 1 440 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 847.00 | | | 9 847.00 |
DL TOTAL (I) | 1 917 772.00 | | | 1 917 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | 538.00 | | | 538.00 |
DX Trade payables and related accounts | 102 541.00 | | | 102 541.00 |
DZ Fixed asset liabilities and related accounts | 464 997.00 | | | 464 997.00 |
EC TOTAL (IV) | 568 077.00 | | | 568 077.00 |
EE Grand total (I to V) | 2 485 849.00 | | | 2 485 849.00 |
EG Accrued income and payables due within one year | 567 538.00 | | | 567 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 792.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
GF Total Operating Expenses (II) | | | 9 096.00 | |
GG - OPERATING RESULT (I - II) | | | -9 096.00 | |
GL Other interest and similar income | | | 8 802.00 | |
GP Total financial income (V) | | | 8 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 141.00 | | | -10 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 802.00 | | | 8 802.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -1 044.00 | | | -1 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 846.00 | | | 9 846.00 |
| |
| 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 | 271 115.00 | | 487 497.00 | 271 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 758 612.00 | |
I4 DECREASES Grand Total | | | 758 612.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 271 115.00 | | 487 497.00 | 271 115.00 |
| |
| 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 | 102 541.00 | 102 541.00 | | 102 541.00 |
8J Fixed Asset Liabilities and Related Accounts | 464 997.00 | 464 997.00 | | 464 997.00 |
VC Group and associates | 948 139.00 | | 948 139.00 | 948 139.00 |
VI Group and Associates | 538.00 | | | 538.00 |
VM Income taxes | 30 085.00 | 30 085.00 | | 30 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 978 224.00 | 30 085.00 | 948 139.00 | 978 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568 077.00 | 567 538.00 | | 568 077.00 |
