| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 464 504.00 | 896 010.00 | 568 494.00 | 1 464 504.00 |
CF Cash and cash equivalents | 34 259.00 | | 34 259.00 | 34 259.00 |
CJ TOTAL (II) | 34 259.00 | | 34 259.00 | 34 259.00 |
CO Grand total (0 to V) | 1 498 763.00 | 896 010.00 | 602 753.00 | 1 498 763.00 |
CU Other investments | 1 464 504.00 | 896 010.00 | 568 494.00 | 1 464 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 175 670.00 | 197 486.00 | | 175 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 395.00 | -1 816.00 | | -1 395.00 |
DL TOTAL (I) | 394 275.00 | 415 670.00 | | 394 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 376.00 | 193 376.00 | | 193 376.00 |
DX Trade payables and related accounts | 1 682.00 | 567.00 | | 1 682.00 |
DZ Fixed asset liabilities and related accounts | 13 000.00 | 13 000.00 | | 13 000.00 |
EA Other liabilities | 420.00 | 420.00 | | 420.00 |
EC TOTAL (IV) | 208 478.00 | 207 363.00 | | 208 478.00 |
EE Grand total (I to V) | 602 753.00 | 623 033.00 | | 602 753.00 |
EG Accrued income and payables due within one year | 208 478.00 | 207 363.00 | | 208 478.00 |
EI Including equity loans | 193 376.00 | | | 193 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5.00 | |
FW Other purchases and external expenses | | | 1 395.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 395.00 | |
GG - OPERATING RESULT (I - II) | | | -1 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 395.00 | 1 816.00 | | 1 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 395.00 | -1 816.00 | | -1 395.00 |
| |
| 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 | 1 464 504.00 | | | 1 464 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 464 504.00 | |
I4 DECREASES Grand Total | | | 1 464 504.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 464 504.00 | | | 1 464 504.00 |
| |
| 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 | 1 682.00 | 1 682.00 | | 1 682.00 |
8J Fixed Asset Liabilities and Related Accounts | 13 000.00 | 13 000.00 | | 13 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 192 945.00 | 192 945.00 | | 192 945.00 |
VI Group and Associates | 851.00 | 851.00 | | 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 208 478.00 | 208 478.00 | | 208 478.00 |
