| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 9 467 398.00 | | 9 467 398.00 | 9 467 398.00 |
BZ Other receivables | 640 474.00 | | 640 474.00 | 640 474.00 |
CF Cash and cash equivalents | 137.00 | | 137.00 | 137.00 |
CJ TOTAL (II) | 640 611.00 | | 640 611.00 | 640 611.00 |
CO Grand total (0 to V) | 10 108 009.00 | | 10 108 009.00 | 10 108 009.00 |
CU Other investments | 9 467 398.00 | | 9 467 398.00 | 9 467 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 521 063.00 | | | 521 063.00 |
DL TOTAL (I) | 523 063.00 | | | 523 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 3 442.00 | | | 3 442.00 |
EA Other liabilities | 9 581 504.00 | | | 9 581 504.00 |
EC TOTAL (IV) | 9 584 946.00 | | | 9 584 946.00 |
EE Grand total (I to V) | 10 108 009.00 | | | 10 108 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 47 610.00 | |
FX Taxes, duties, and similar payments | | | 9 864.00 | |
GF Total Operating Expenses (II) | | | 57 474.00 | |
GG - OPERATING RESULT (I - II) | | | -57 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 670 000.00 | |
GL Other interest and similar income | | | 626.00 | |
GP Total financial income (V) | | | 670 626.00 | |
GR Interest and similar expenses | | | 91 105.00 | |
GU Total financial expenses (VI) | | | 91 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 579 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 522 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 983.00 | | | 983.00 |
HH Total exceptional expenses (VIII) | 983.00 | | | 983.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -983.00 | | | -983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 670 626.00 | | | 670 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 562.00 | | | 149 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 521 063.00 | | | 521 063.00 |
| |
| 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 | | | 10 595 937.00 | |
I3 DECREASES Total Financial Fixed Assets | | 1 128 539.00 | 9 467 398.00 | |
I4 DECREASES Grand Total | | 1 128 539.00 | 9 467 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 595 937.00 | |
| |
| 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 | 3 442.00 | 3 442.00 | | 3 442.00 |
VC Group and associates | 640 474.00 | 640 474.00 | | 640 474.00 |
VI Group and Associates | 9 581 504.00 | 9 581 504.00 | | 9 581 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 640 474.00 | 640 474.00 | | 640 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 584 946.00 | 9 584 946.00 | | 9 584 946.00 |
