| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 475 417.00 | | 2 475 417.00 | 2 475 417.00 |
BZ Other receivables | 48 306.00 | | 48 306.00 | 48 306.00 |
CF Cash and cash equivalents | 765.00 | | 765.00 | 765.00 |
CJ TOTAL (II) | 49 071.00 | | 49 071.00 | 49 071.00 |
CO Grand total (0 to V) | 2 524 488.00 | | 2 524 488.00 | 2 524 488.00 |
CS Evaluated investments - equity method | 2 475 417.00 | | 2 475 417.00 | 2 475 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 474 500.00 | 2 474 500.00 | | 2 474 500.00 |
DD Legal reserve (1) | 2 205.00 | | | 2 205.00 |
DG Other reserves | 41 903.00 | | | 41 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 381.00 | 44 108.00 | | -3 381.00 |
DL TOTAL (I) | 2 515 228.00 | 2 518 608.00 | | 2 515 228.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 045.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 6 100.00 | | | 6 100.00 |
DX Trade payables and related accounts | 630.00 | 780.00 | | 630.00 |
DY Tax and social security liabilities | 2 530.00 | 2 385.00 | | 2 530.00 |
EC TOTAL (IV) | 9 260.00 | 4 210.00 | | 9 260.00 |
EE Grand total (I to V) | 2 524 488.00 | 2 522 818.00 | | 2 524 488.00 |
EG Accrued income and payables due within one year | 9 260.00 | 4 210.00 | | 9 260.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 045.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 755.00 | |
GF Total Operating Expenses (II) | | | 1 755.00 | |
GG - OPERATING RESULT (I - II) | | | -1 755.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 905.00 | |
GP Total financial income (V) | | | 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 530.00 | 2 385.00 | | 2 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 905.00 | 50 000.00 | | 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 285.00 | 5 892.00 | | 4 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 381.00 | 44 108.00 | | -3 381.00 |
| |
| 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 | 2 475 417.00 | | | 2 475 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 475 417.00 | |
I4 DECREASES Grand Total | | | 2 475 417.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 475 417.00 | | | 2 475 417.00 |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8E Income Taxes | 2 530.00 | 2 530.00 | | 2 530.00 |
VC Group and associates | 48 306.00 | 48 306.00 | | 48 306.00 |
VI Group and Associates | 6 100.00 | 6 100.00 | | 6 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 306.00 | 48 306.00 | | 48 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 260.00 | 9 260.00 | | 9 260.00 |
