| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 293 708.00 | | 293 708.00 | 293 708.00 |
BZ Other receivables | 874 749.00 | | 874 749.00 | 874 749.00 |
CF Cash and cash equivalents | 4 548.00 | | 4 548.00 | 4 548.00 |
CJ TOTAL (II) | 879 297.00 | | 879 295.00 | 879 297.00 |
CN Currency translation adjustments (V) | 33 576.00 | | 33 576.00 | 33 576.00 |
CO Grand total (0 to V) | 1 006 579.00 | | 1 006 579.00 | 1 006 579.00 |
CU Other investments | 293 708.00 | | 293 708.00 | 293 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 136 400.00 | 136 400.00 | | 136 400.00 |
DD Legal reserve (1) | 13 640.00 | 13 640.00 | | 13 640.00 |
DG Other reserves | 504 071.00 | 504 071.00 | | 504 071.00 |
DH Retained earnings | -111 450.00 | -108 420.00 | | -111 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 293.00 | -3 030.00 | | -1 293.00 |
DL TOTAL (I) | 541 369.00 | 542 662.00 | | 541 369.00 |
DP Provisions for Risks | 33 576.00 | 33 576.00 | | 33 576.00 |
DR TOTAL (IV) | 33 576.00 | 33 576.00 | | 33 576.00 |
DV Miscellaneous Loans and Financial Debts (4) | 419 337.00 | 419 337.00 | | 419 337.00 |
DX Trade payables and related accounts | 10 447.00 | 10 440.00 | | 10 447.00 |
EA Other liabilities | 1 850.00 | | | 1 850.00 |
EC TOTAL (IV) | 431 634.00 | 429 777.00 | | 431 634.00 |
EE Grand total (I to V) | 1 006 579.00 | 1 006 015.00 | | 1 006 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 293.00 | |
GF Total Operating Expenses (II) | | | 1 293.00 | |
GG - OPERATING RESULT (I - II) | | | -1 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 293.00 | 3 030.00 | | 1 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 293.00 | -3 030.00 | | -1 293.00 |
| |
| 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 | 293 708.00 | | | 293 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 293 708.00 | |
I4 DECREASES Grand Total | | | 293 708.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 293 708.00 | | | 293 708.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 33 576.00 | | | 33 576.00 |
7C Grand total | 33 576.00 | | | 33 576.00 |
| |
| 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 | 11 887.00 | 11 887.00 | | 11 887.00 |
8K Other liabilities (including liabilities related to repo transactions) | 410.00 | 410.00 | | 410.00 |
VB VAT | 1 621.00 | 1 621.00 | | 1 621.00 |
VC Group and associates | 673 128.00 | 673 128.00 | | 673 128.00 |
VI Group and Associates | 419 337.00 | 419 337.00 | | 419 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 674 749.00 | 674 749.00 | | 674 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 431 634.00 | 431 634.00 | | 431 634.00 |
