| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 927.00 | | 927.00 | 927.00 |
BJ TOTAL (I) | 927.00 | | 927.00 | 927.00 |
BZ Other receivables | 563 691.00 | | 563 691.00 | 563 691.00 |
CJ TOTAL (II) | 563 691.00 | | 563 691.00 | 563 691.00 |
CO Grand total (0 to V) | 564 618.00 | | 564 618.00 | 564 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DF Regulated reserves (1) | 1 398.00 | 1 398.00 | | 1 398.00 |
DG Other reserves | 242 534.00 | 242 534.00 | | 242 534.00 |
DH Retained earnings | 198 466.00 | 222 159.00 | | 198 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 535.00 | -23 693.00 | | 9 535.00 |
DL TOTAL (I) | 561 934.00 | 552 399.00 | | 561 934.00 |
DX Trade payables and related accounts | 2 684.00 | 3 270.00 | | 2 684.00 |
EC TOTAL (IV) | 2 684.00 | 3 270.00 | | 2 684.00 |
EE Grand total (I to V) | 564 618.00 | 555 669.00 | | 564 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 077.00 | |
FX Taxes, duties, and similar payments | | | -13 614.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -9 535.00 | |
GG - OPERATING RESULT (I - II) | | | 9 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 809.00 | | |
HD Total exceptional income (VII) | | 1 809.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 809.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 810.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 535.00 | 25 502.00 | | -9 535.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 535.00 | -23 693.00 | | 9 535.00 |
| |
| 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 | 927.00 | | | 927.00 |
I4 DECREASES Grand Total | | | 927.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 927.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 927.00 | | | 927.00 |
| |
| 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 | 2 684.00 | 2 684.00 | | 2 684.00 |
VB VAT | 1 312.00 | 1 312.00 | | 1 312.00 |
VC Group and associates | 562 371.00 | 562 371.00 | | 562 371.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8.00 | 8.00 | | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 563 691.00 | 563 691.00 | | 563 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 684.00 | 2 684.00 | | 2 684.00 |
