| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
BZ Other receivables | 546 979.00 | | 546 979.00 | 546 979.00 |
CD Marketable securities | 8 005.00 | | 8 005.00 | 8 005.00 |
CF Cash and cash equivalents | 87 921.00 | | 87 921.00 | 87 921.00 |
CJ TOTAL (II) | 642 904.00 | | 642 904.00 | 642 904.00 |
CO Grand total (0 to V) | 4 342 904.00 | | 4 342 904.00 | 4 342 904.00 |
CU Other investments | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 355 000.00 | 3 355 000.00 | | 3 355 000.00 |
DB Share, merger, contribution premiums, etc. | 4 079.00 | 4 079.00 | | 4 079.00 |
DD Legal reserve (1) | 335 500.00 | 335 500.00 | | 335 500.00 |
DG Other reserves | 442 172.00 | 137 964.00 | | 442 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 737.00 | 304 208.00 | | -28 737.00 |
DL TOTAL (I) | 4 108 014.00 | 4 136 751.00 | | 4 108 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 936.00 | 253 248.00 | | 211 936.00 |
DX Trade payables and related accounts | 13 600.00 | 14 128.00 | | 13 600.00 |
DY Tax and social security liabilities | 9 354.00 | 12 951.00 | | 9 354.00 |
EA Other liabilities | | 353.00 | | |
EC TOTAL (IV) | 234 891.00 | 280 680.00 | | 234 891.00 |
EE Grand total (I to V) | 4 342 904.00 | 4 417 431.00 | | 4 342 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6.00 | |
FW Other purchases and external expenses | | | 15 076.00 | |
FX Taxes, duties, and similar payments | | | 286.00 | |
FY Salaries and Wages | | | 21 260.00 | |
FZ Social Security Contributions | | | 7 913.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 44 536.00 | |
GG - OPERATING RESULT (I - II) | | | -44 530.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 898.00 | |
GP Total financial income (V) | | | 3 898.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 898.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 721.00 | 230.00 | | 721.00 |
HD Total exceptional income (VII) | 721.00 | 230.00 | | 721.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 721.00 | 230.00 | | 721.00 |
HK Income tax | -11 174.00 | -12 270.00 | | -11 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 625.00 | 344 341.00 | | 4 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 362.00 | 40 134.00 | | 33 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 737.00 | 304 208.00 | | -28 737.00 |
| |
| 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 | 3 700 000.00 | | | 3 700 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 700 000.00 | |
I4 DECREASES Grand Total | | | 3 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 700 000.00 | | | 3 700 000.00 |
| |
| 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 | 13 600.00 | 13 600.00 | | 13 600.00 |
8C Staff and Related Accounts | 4 989.00 | 4 989.00 | | 4 989.00 |
8D Social Security and Other Social Organizations | 2 755.00 | 2 755.00 | | 2 755.00 |
VC Group and associates | 336 140.00 | 336 140.00 | | 336 140.00 |
VI Group and Associates | 211 936.00 | 211 936.00 | | 211 936.00 |
VM Income taxes | 210 839.00 | 210 839.00 | | 210 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 610.00 | 1 610.00 | | 1 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 546 979.00 | 546 979.00 | | 546 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 234 891.00 | 234 891.00 | | 234 891.00 |
