| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 091 898.00 | | 5 091 898.00 | 5 091 898.00 |
BX Customers and related accounts | 83.00 | | 83.00 | 83.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 214.00 | | 214.00 | 214.00 |
CO Grand total (0 to V) | 5 092 112.00 | | 5 092 112.00 | 5 092 112.00 |
CU Other investments | 5 091 898.00 | | 5 091 898.00 | 5 091 898.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 860 000.00 | 1 860 000.00 | | 1 860 000.00 |
DD Legal reserve (1) | 159 330.00 | 159 330.00 | | 159 330.00 |
DG Other reserves | 3 027 278.00 | 3 027 278.00 | | 3 027 278.00 |
DH Retained earnings | -97 708.00 | -75 515.00 | | -97 708.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 646.00 | -22 194.00 | | -22 646.00 |
DL TOTAL (I) | 4 926 254.00 | 4 948 900.00 | | 4 926 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 810.00 | 134 210.00 | | 157 810.00 |
DX Trade payables and related accounts | 7 954.00 | 9 015.00 | | 7 954.00 |
DY Tax and social security liabilities | 93.00 | 90.00 | | 93.00 |
EC TOTAL (IV) | 165 857.00 | 143 315.00 | | 165 857.00 |
EE Grand total (I to V) | 5 092 112.00 | 5 092 216.00 | | 5 092 112.00 |
EI Including equity loans | 157 810.00 | | | 157 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 426.00 | |
FX Taxes, duties, and similar payments | | | 184.00 | |
GF Total Operating Expenses (II) | | | 22 610.00 | |
GG - OPERATING RESULT (I - II) | | | -22 610.00 | |
GL Other interest and similar income | | | 83.00 | |
GP Total financial income (V) | | | 83.00 | |
GR Interest and similar expenses | | | 119.00 | |
GU Total financial expenses (VI) | | | 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83.00 | 59.00 | | 83.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 729.00 | 22 253.00 | | 22 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 646.00 | -22 194.00 | | -22 646.00 |
| |
| 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 | 7 954.00 | 7 954.00 | | 7 954.00 |
UX Other trade receivables | 83.00 | 83.00 | | 83.00 |
VH Loans with a maturity of more than one year at origin | 10.00 | 10.00 | | 10.00 |
VI Group and Associates | 157 800.00 | 157 800.00 | | 157 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 93.00 | 93.00 | | 93.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83.00 | 83.00 | | 83.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 857.00 | 165 857.00 | | 165 857.00 |
