| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 300 000.00 | | 300 000.00 | 300 000.00 |
BJ TOTAL (I) | 16 046 040.00 | | 16 046 040.00 | 16 046 040.00 |
BZ Other receivables | 89 298.00 | | 89 298.00 | 89 298.00 |
CF Cash and cash equivalents | 21 479.00 | | 21 479.00 | 21 479.00 |
CJ TOTAL (II) | 110 777.00 | | 110 777.00 | 110 777.00 |
CO Grand total (0 to V) | 16 156 817.00 | | 16 156 817.00 | 16 156 817.00 |
CU Other investments | 15 746 040.00 | | 15 746 040.00 | 15 746 040.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 780 000.00 | 15 780 000.00 | | 15 780 000.00 |
DG Other reserves | 15 578.00 | 15 372.00 | | 15 578.00 |
DH Retained earnings | 274 163.00 | 270 256.00 | | 274 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 223.00 | 4 112.00 | | -3 223.00 |
DL TOTAL (I) | 16 066 518.00 | 16 069 740.00 | | 16 066 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 541.00 | 172 377.00 | | 88 541.00 |
DX Trade payables and related accounts | 1 500.00 | 2 020.00 | | 1 500.00 |
DY Tax and social security liabilities | 258.00 | 3 641.00 | | 258.00 |
EC TOTAL (IV) | 90 299.00 | 178 038.00 | | 90 299.00 |
EE Grand total (I to V) | 16 156 817.00 | 16 247 778.00 | | 16 156 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 762.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 4 476.00 | |
GG - OPERATING RESULT (I - II) | | | -4 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 383.00 | | |
HD Total exceptional income (VII) | | 383.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 383.00 | | |
HK Income tax | -1 253.00 | 1 599.00 | | -1 253.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 230 038.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 223.00 | 225 926.00 | | 3 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 223.00 | 4 112.00 | | -3 223.00 |
| |
| 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 | 16 046 040.00 | | | 16 046 040.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 046 040.00 | |
I4 DECREASES Grand Total | | | 16 046 040.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 046 040.00 | | | 16 046 040.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
UP Loans | 300 000.00 | 300 000.00 | | 300 000.00 |
VB VAT | 735.00 | 735.00 | | 735.00 |
VI Group and Associates | 88 541.00 | 88 541.00 | | 88 541.00 |
VM Income taxes | 88 563.00 | 88 563.00 | | 88 563.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 389 298.00 | 389 298.00 | | 389 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 299.00 | 90 299.00 | | 90 299.00 |
