| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 424 170.00 | | 424 170.00 | 424 170.00 |
BZ Other receivables | 63 135.00 | | 63 135.00 | 63 135.00 |
CJ TOTAL (II) | 63 135.00 | | 63 135.00 | 63 135.00 |
CO Grand total (0 to V) | 487 305.00 | | 487 305.00 | 487 305.00 |
CU Other investments | 424 170.00 | | 424 170.00 | 424 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 000.00 | | | 106 000.00 |
DD Legal reserve (1) | 10 600.00 | | | 10 600.00 |
DG Other reserves | 4 367.00 | | | 4 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 753.00 | | | 21 753.00 |
DL TOTAL (I) | 142 720.00 | | | 142 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336 972.00 | | | 336 972.00 |
DX Trade payables and related accounts | 4 397.00 | | | 4 397.00 |
DY Tax and social security liabilities | 3 216.00 | | | 3 216.00 |
EC TOTAL (IV) | 344 585.00 | | | 344 585.00 |
EE Grand total (I to V) | 487 305.00 | | | 487 305.00 |
EG Accrued income and payables due within one year | 344 585.00 | | | 344 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 244.00 | |
FX Taxes, duties, and similar payments | | | 5 010.00 | |
GF Total Operating Expenses (II) | | | 7 254.00 | |
GG - OPERATING RESULT (I - II) | | | -7 254.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 156.00 | |
GL Other interest and similar income | | | 506.00 | |
GP Total financial income (V) | | | 31 662.00 | |
GR Interest and similar expenses | | | 2 655.00 | |
GU Total financial expenses (VI) | | | 2 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 662.00 | | | 31 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 909.00 | | | 9 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 753.00 | | | 21 753.00 |
| |
| 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 | 424 170.00 | | | 424 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 424 170.00 | |
I4 DECREASES Grand Total | | | 424 170.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 424 170.00 | | | 424 170.00 |
| |
| 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 | 4 397.00 | 4 397.00 | | 4 397.00 |
VB VAT | 985.00 | 985.00 | | 985.00 |
VC Group and associates | 61 905.00 | 61 905.00 | | 61 905.00 |
VI Group and Associates | 336 972.00 | 336 972.00 | | 336 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 216.00 | 3 216.00 | | 3 216.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 244.00 | 244.00 | | 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 135.00 | 63 135.00 | | 63 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 585.00 | 344 585.00 | | 344 585.00 |
