| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BL Raw materials, supplies | 76 000.00 | | 76 000.00 | 76 000.00 |
BZ Other receivables | 624 007.00 | | 624 007.00 | 624 007.00 |
CF Cash and cash equivalents | 1 516.00 | | 1 516.00 | 1 516.00 |
CJ TOTAL (II) | 701 522.00 | | 701 522.00 | 701 522.00 |
CO Grand total (0 to V) | 701 524.00 | | 701 524.00 | 701 524.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | -266 652.00 | -257 674.00 | | -266 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 512 537.00 | -8 978.00 | | 512 537.00 |
DL TOTAL (I) | 253 510.00 | -259 027.00 | | 253 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 444 828.00 | 433 695.00 | | 444 828.00 |
DX Trade payables and related accounts | 3 186.00 | 3 120.00 | | 3 186.00 |
EC TOTAL (IV) | 448 014.00 | 436 815.00 | | 448 014.00 |
EE Grand total (I to V) | 701 524.00 | 177 788.00 | | 701 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 969.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 7 099.00 | |
GG - OPERATING RESULT (I - II) | | | -7 099.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 520 000.00 | |
GL Other interest and similar income | | | 2 268.00 | |
GP Total financial income (V) | | | 522 268.00 | |
GR Interest and similar expenses | | | 2 633.00 | |
GU Total financial expenses (VI) | | | 2 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 519 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 512 537.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 522 269.00 | 606.00 | | 522 269.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 732.00 | 9 584.00 | | 9 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 512 537.00 | -8 978.00 | | 512 537.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 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 | 3 186.00 | 3 186.00 | | 3 186.00 |
VC Group and associates | 624 007.00 | 624 007.00 | | 624 007.00 |
VI Group and Associates | 444 828.00 | 444 828.00 | | 444 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 624 007.00 | 624 007.00 | | 624 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 014.00 | 448 014.00 | | 448 014.00 |
