| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 343 129.00 | | 2 343 129.00 | 2 343 129.00 |
BZ Other receivables | 16 764.00 | | 16 764.00 | 16 764.00 |
CJ TOTAL (II) | 16 764.00 | | 16 764.00 | 16 764.00 |
CO Grand total (0 to V) | 2 359 893.00 | | 2 359 893.00 | 2 359 893.00 |
CU Other investments | 2 343 129.00 | | 2 343 129.00 | 2 343 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 640.00 | 340 640.00 | | 340 640.00 |
DB Share, merger, contribution premiums, etc. | 2 824 704.00 | 2 824 704.00 | | 2 824 704.00 |
DD Legal reserve (1) | 31 576.00 | 31 576.00 | | 31 576.00 |
DG Other reserves | 2 536 730.00 | 2 536 730.00 | | 2 536 730.00 |
DH Retained earnings | -3 388 001.00 | -3 396 084.00 | | -3 388 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 155.00 | 8 083.00 | | 7 155.00 |
DL TOTAL (I) | 2 352 805.00 | 2 345 650.00 | | 2 352 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 7 088.00 | 5 160.00 | | 7 088.00 |
EA Other liabilities | | 164.00 | | |
EC TOTAL (IV) | 7 088.00 | 5 324.00 | | 7 088.00 |
EE Grand total (I to V) | 2 359 893.00 | 2 350 974.00 | | 2 359 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 953.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 953.00 | |
GG - OPERATING RESULT (I - II) | | | -2 952.00 | |
GR Interest and similar expenses | | | 276.00 | |
GU Total financial expenses (VI) | | | 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 384.00 | -16 296.00 | | -10 384.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -7 155.00 | -8 083.00 | | -7 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 155.00 | 8 083.00 | | 7 155.00 |
| |
| 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 | 2 343 129.00 | | | 2 343 129.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 343 129.00 | |
I4 DECREASES Grand Total | | | 2 343 129.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 343 129.00 | | | 2 343 129.00 |
| |
| 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 | 7 088.00 | 7 088.00 | | 7 088.00 |
VC Group and associates | 16 764.00 | 16 764.00 | | 16 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 764.00 | 16 764.00 | | 16 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 088.00 | 7 088.00 | | 7 088.00 |
