| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 875 629.00 | | 875 629.00 | 875 629.00 |
BZ Other receivables | 296 781.00 | | 296 781.00 | 296 781.00 |
CJ TOTAL (II) | 296 781.00 | | 296 781.00 | 296 781.00 |
CO Grand total (0 to V) | 1 172 410.00 | | 1 172 410.00 | 1 172 410.00 |
CU Other investments | 875 629.00 | | 875 629.00 | 875 629.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 392 500.00 | 392 500.00 | | 392 500.00 |
DD Legal reserve (1) | 39 344.00 | 94.00 | | 39 344.00 |
DG Other reserves | 169 750.00 | 2 750.00 | | 169 750.00 |
DH Retained earnings | 106.00 | -642.00 | | 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 644.00 | 206 998.00 | | 47 644.00 |
DL TOTAL (I) | 649 344.00 | 601 700.00 | | 649 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 520 810.00 | 302 331.00 | | 520 810.00 |
DX Trade payables and related accounts | 2 256.00 | 900.00 | | 2 256.00 |
EC TOTAL (IV) | 523 066.00 | 303 231.00 | | 523 066.00 |
EE Grand total (I to V) | 1 172 410.00 | 904 931.00 | | 1 172 410.00 |
EG Accrued income and payables due within one year | 523 066.00 | 303 231.00 | | 523 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 356.00 | |
GF Total Operating Expenses (II) | | | 1 356.00 | |
GG - OPERATING RESULT (I - II) | | | -1 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 000.00 | |
GP Total financial income (V) | | | 49 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 356.00 | | |
HH Total exceptional expenses (VIII) | | 1 356.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 356.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 000.00 | 210 000.00 | | 49 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 356.00 | 3 002.00 | | 1 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 644.00 | 206 998.00 | | 47 644.00 |
| |
| 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 | 873 600.00 | | 2 029.00 | 873 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 875 629.00 | |
I4 DECREASES Grand Total | | | 875 629.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 873 600.00 | | 2 029.00 | 873 600.00 |
| |
| 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 | 2 256.00 | 2 256.00 | | 2 256.00 |
VC Group and associates | 296 781.00 | 296 781.00 | | 296 781.00 |
VI Group and Associates | 520 810.00 | 520 810.00 | | 520 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 781.00 | 296 781.00 | | 296 781.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 523 066.00 | 523 066.00 | | 523 066.00 |
