| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 353 511.00 | | 3 353 511.00 | 3 353 511.00 |
BZ Other receivables | 10 840.00 | 9 557.00 | 1 283.00 | 10 840.00 |
CJ TOTAL (II) | 10 840.00 | 9 557.00 | 1 283.00 | 10 840.00 |
CO Grand total (0 to V) | 3 364 352.00 | 9 557.00 | 3 354 794.00 | 3 364 352.00 |
CS Evaluated investments - equity method | 3 353 511.00 | | 3 353 511.00 | 3 353 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -173 289.00 | -133 473.00 | | -173 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 449 349.00 | -39 816.00 | | 1 449 349.00 |
DL TOTAL (I) | 1 376 060.00 | -73 289.00 | | 1 376 060.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 42.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 970 861.00 | 1 928 292.00 | | 1 970 861.00 |
DX Trade payables and related accounts | 7 836.00 | 14 741.00 | | 7 836.00 |
EC TOTAL (IV) | 1 978 734.00 | 1 943 075.00 | | 1 978 734.00 |
EE Grand total (I to V) | 3 354 794.00 | 1 869 786.00 | | 3 354 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 708.00 | |
FX Taxes, duties, and similar payments | | | 46.00 | |
GB Operating Expenses - Provisions | | | 926.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 680.00 | |
GG - OPERATING RESULT (I - II) | | | -6 680.00 | |
GU Total financial expenses (VI) | | | 29 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 355 794.00 | 1 600.00 | | 3 355 794.00 |
HH Total exceptional expenses (VIII) | 1 870 086.00 | 150.00 | | 1 870 086.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 485 708.00 | 1 450.00 | | 1 485 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 355 794.00 | 1 600.00 | | 3 355 794.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 906 445.00 | 41 416.00 | | 1 906 445.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 449 349.00 | -39 816.00 | | 1 449 349.00 |
| |
| 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 | 1 869 786.00 | | 3 353 511.00 | 1 869 786.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 869 786.00 | 3 353 511.00 | |
I4 DECREASES Grand Total | | 1 869 786.00 | 3 353 511.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 869 786.00 | | 3 353 511.00 | 1 869 786.00 |
| |
| 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 | 7 836.00 | 7 836.00 | | 7 836.00 |
UT Other financial assets | 10 840.00 | 10 840.00 | | 10 840.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 1 970 861.00 | | 1 970 861.00 | 1 970 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 840.00 | 10 840.00 | | 10 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 978 734.00 | 7 873.00 | 1 970 861.00 | 1 978 734.00 |
