| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 150 952.00 | | 1 150 952.00 | 1 150 952.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 078 981.00 | | 1 078 981.00 | 1 078 981.00 |
CJ TOTAL (II) | 1 078 981.00 | | 1 078 981.00 | 1 078 981.00 |
CO Grand total (0 to V) | 2 229 933.00 | | 2 229 933.00 | 2 229 933.00 |
CU Other investments | 1 150 952.00 | | 1 150 952.00 | 1 150 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 2 135 470.00 | 2 223 518.00 | | 2 135 470.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 852.00 | -88 048.00 | | 2 852.00 |
DL TOTAL (I) | 2 146 706.00 | 2 143 855.00 | | 2 146 706.00 |
DU Loans and Debts from Credit Institutions (3) | | 10.00 | | |
DX Trade payables and related accounts | 2 004.00 | 7 575.00 | | 2 004.00 |
DZ Fixed asset liabilities and related accounts | | 296.00 | | |
EA Other liabilities | 81 223.00 | 67 296.00 | | 81 223.00 |
EC TOTAL (IV) | 83 227.00 | 75 177.00 | | 83 227.00 |
EE Grand total (I to V) | 2 229 933.00 | 2 219 031.00 | | 2 229 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -2 220.00 | | -2 220.00 | -2 220.00 |
FJ Net sales | -2 220.00 | | -2 220.00 | -2 220.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | -2 210.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 932.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 747.00 | |
GF Total Operating Expenses (II) | | | 4 680.00 | |
GG - OPERATING RESULT (I - II) | | | -6 890.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 92 450.00 | |
GL Other interest and similar income | | | 100.00 | |
GP Total financial income (V) | | | 92 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 894.00 | | | 4 894.00 |
HH Total exceptional expenses (VIII) | 4 894.00 | | | 4 894.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 894.00 | | | -4 894.00 |
HK Income tax | 77 914.00 | 85 315.00 | | 77 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 340.00 | 2 858.00 | | 90 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 488.00 | 90 906.00 | | 87 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 852.00 | -88 048.00 | | 2 852.00 |
| |
| 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 | 1 150 952.00 | | | 1 150 952.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 150 952.00 | |
I4 DECREASES Grand Total | | | 1 150 952.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150 952.00 | | | 1 150 952.00 |
| |
| 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 | 2 004.00 | 2 004.00 | | 2 004.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 223.00 | 81 223.00 | | 81 223.00 |
VC Group and associates | 1 078 981.00 | 1 078 981.00 | | 1 078 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 078 981.00 | 1 078 981.00 | | 1 078 981.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 227.00 | 83 227.00 | | 83 227.00 |
