| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 763 002.00 | | 763 002.00 | 763 002.00 |
BZ Other receivables | 3 998.00 | | 3 998.00 | 3 998.00 |
CF Cash and cash equivalents | 84 608.00 | | 84 608.00 | 84 608.00 |
CJ TOTAL (II) | 88 607.00 | | 88 607.00 | 88 607.00 |
CO Grand total (0 to V) | 851 608.00 | | 851 608.00 | 851 608.00 |
CS Evaluated investments - equity method | 763 002.00 | | 763 002.00 | 763 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 385 502.00 | 385 330.00 | | 385 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53.00 | 173.00 | | 53.00 |
DL TOTAL (I) | 786 305.00 | 786 252.00 | | 786 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 793.00 | 66 738.00 | | 63 793.00 |
DX Trade payables and related accounts | 1 510.00 | 780.00 | | 1 510.00 |
EC TOTAL (IV) | 65 303.00 | 67 518.00 | | 65 303.00 |
EE Grand total (I to V) | 851 608.00 | 853 770.00 | | 851 608.00 |
EG Accrued income and payables due within one year | 65 303.00 | 67 518.00 | | 65 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 247.00 | |
GF Total Operating Expenses (II) | | | 3 247.00 | |
GG - OPERATING RESULT (I - II) | | | -3 247.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 300.00 | 8 110.00 | | 3 300.00 |
HD Total exceptional income (VII) | 3 300.00 | 8 110.00 | | 3 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 300.00 | 8 110.00 | | 3 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 300.00 | 8 110.00 | | 3 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 247.00 | 7 937.00 | | 3 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53.00 | 173.00 | | 53.00 |
| |
| 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 | 763 002.00 | | | 763 002.00 |
I3 DECREASES Total Financial Fixed Assets | | | 763 002.00 | |
I4 DECREASES Grand Total | | | 763 002.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 763 002.00 | | | 763 002.00 |
| |
| 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 | 1 510.00 | 1 510.00 | | 1 510.00 |
VI Group and Associates | 63 793.00 | 63 793.00 | | 63 793.00 |
VM Income taxes | 2 482.00 | 2 482.00 | | 2 482.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 516.00 | 1 516.00 | | 1 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 998.00 | 3 998.00 | | 3 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 303.00 | 65 303.00 | | 65 303.00 |
