| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 899 367.00 | | 1 899 367.00 | 1 899 367.00 |
BX Customers and related accounts | 29 616.00 | | 29 616.00 | 29 616.00 |
BZ Other receivables | 132 654.00 | | 132 654.00 | 132 654.00 |
CF Cash and cash equivalents | 17 785.00 | | 17 785.00 | 17 785.00 |
CJ TOTAL (II) | 180 055.00 | | 180 055.00 | 180 055.00 |
CO Grand total (0 to V) | 2 079 421.00 | | 2 079 421.00 | 2 079 421.00 |
CU Other investments | 1 899 367.00 | | 1 899 367.00 | 1 899 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 683.00 | 950 683.00 | | 950 683.00 |
DD Legal reserve (1) | 95 068.00 | 95 068.00 | | 95 068.00 |
DG Other reserves | 53 017.00 | 53 017.00 | | 53 017.00 |
DH Retained earnings | 139 579.00 | | | 139 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 302.00 | 139 579.00 | | -2 302.00 |
DL TOTAL (I) | 1 236 045.00 | 1 238 347.00 | | 1 236 045.00 |
DU Loans and Debts from Credit Institutions (3) | 803 144.00 | 802 676.00 | | 803 144.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 033.00 | 8 633.00 | | 8 033.00 |
DX Trade payables and related accounts | 7 680.00 | 3 392.00 | | 7 680.00 |
DY Tax and social security liabilities | 24 519.00 | 4 980.00 | | 24 519.00 |
EC TOTAL (IV) | 843 376.00 | 819 681.00 | | 843 376.00 |
EE Grand total (I to V) | 2 079 421.00 | 2 058 028.00 | | 2 079 421.00 |
EG Accrued income and payables due within one year | 179 602.00 | 155 907.00 | | 179 602.00 |
EI Including equity loans | 8 033.00 | | | 8 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 380.00 | | 25 380.00 | 25 380.00 |
FJ Net sales | 25 380.00 | | 25 380.00 | 25 380.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 380.00 | |
FW Other purchases and external expenses | | | 3 887.00 | |
FY Salaries and Wages | | | 19 958.00 | |
FZ Social Security Contributions | | | 3 368.00 | |
GF Total Operating Expenses (II) | | | 27 213.00 | |
GG - OPERATING RESULT (I - II) | | | -1 833.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 468.00 | |
GU Total financial expenses (VI) | | | 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 380.00 | 162 980.00 | | 25 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 682.00 | 23 401.00 | | 27 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 302.00 | 139 579.00 | | -2 302.00 |
| |
| 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 | 1 899 367.00 | | | 1 899 367.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 899 367.00 | |
I4 DECREASES Grand Total | | | 1 899 367.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 899 367.00 | | | 1 899 367.00 |
