| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 131 007.00 | | 131 007.00 | 131 007.00 |
BJ TOTAL (I) | 251 007.00 | | 251 007.00 | 251 007.00 |
BZ Other receivables | 559 881.00 | | 559 881.00 | 559 881.00 |
CF Cash and cash equivalents | 16 998.00 | | 16 998.00 | 16 998.00 |
CH Prepaid expenses | 504.00 | | 504.00 | 504.00 |
CJ TOTAL (II) | 577 384.00 | | 577 384.00 | 577 384.00 |
CO Grand total (0 to V) | 828 391.00 | | 828 391.00 | 828 391.00 |
CU Other investments | 120 000.00 | | 120 000.00 | 120 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 24.00 | | 20 000.00 |
DH Retained earnings | 156 558.00 | 443.00 | | 156 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 329.00 | 176 085.00 | | 5 329.00 |
DL TOTAL (I) | 381 887.00 | 376 558.00 | | 381 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 446 000.00 | 296 000.00 | | 446 000.00 |
DX Trade payables and related accounts | 504.00 | 496.00 | | 504.00 |
DY Tax and social security liabilities | | 3 761.00 | | |
EC TOTAL (IV) | 446 504.00 | 300 257.00 | | 446 504.00 |
EE Grand total (I to V) | 828 391.00 | 676 814.00 | | 828 391.00 |
EG Accrued income and payables due within one year | 446 504.00 | 300 257.00 | | 446 504.00 |
| |
| 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 | | | 2 112.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 2 291.00 | |
GG - OPERATING RESULT (I - II) | | | -2 291.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 561.00 | |
GP Total financial income (V) | | | 8 561.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 561.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 285 911.00 | | |
HD Total exceptional income (VII) | | 285 911.00 | | |
HF Exceptional expenses on capital transactions | | 110 032.00 | | |
HH Total exceptional expenses (VIII) | | 110 032.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 175 879.00 | | |
HK Income tax | 941.00 | 3 761.00 | | 941.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 562.00 | 292 514.00 | | 8 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 232.00 | 116 429.00 | | 3 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 329.00 | 176 085.00 | | 5 329.00 |
| |
| 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 | 251 007.00 | | | 251 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 007.00 | |
I4 DECREASES Grand Total | | | 251 007.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 251 007.00 | | | 251 007.00 |
| |
| 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 | 504.00 | 504.00 | | 504.00 |
VC Group and associates | 551 938.00 | 551 938.00 | | 551 938.00 |
VI Group and Associates | 446 000.00 | 446 000.00 | | 446 000.00 |
VM Income taxes | 939.00 | 939.00 | | 939.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 004.00 | 7 004.00 | | 7 004.00 |
VS Prepaid expenses | 504.00 | 504.00 | | 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 560 385.00 | 560 385.00 | | 560 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 446 504.00 | 446 504.00 | | 446 504.00 |
