| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 650 790.00 | | 650 790.00 | 650 790.00 |
BZ Other receivables | 1 866 940.00 | | 1 866 940.00 | 1 866 940.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 75 224.00 | | 75 224.00 | 75 224.00 |
CH Prepaid expenses | 686.00 | | 686.00 | 686.00 |
CJ TOTAL (II) | 1 982 850.00 | | 1 982 850.00 | 1 982 850.00 |
CO Grand total (0 to V) | 2 633 640.00 | | 2 633 640.00 | 2 633 640.00 |
CS Evaluated investments - equity method | 650 790.00 | | 650 790.00 | 650 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 121 000.00 | 1 121 000.00 | | 1 121 000.00 |
DD Legal reserve (1) | 112 100.00 | 112 100.00 | | 112 100.00 |
DG Other reserves | 1 403 811.00 | 1 443 822.00 | | 1 403 811.00 |
DH Retained earnings | | 52 273.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 915.00 | -20 853.00 | | -10 915.00 |
DL TOTAL (I) | 2 625 996.00 | 2 708 341.00 | | 2 625 996.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 601.00 | 1 600.00 | | 1 601.00 |
DX Trade payables and related accounts | 2 840.00 | 5 350.00 | | 2 840.00 |
DY Tax and social security liabilities | 3 203.00 | 3 110.00 | | 3 203.00 |
EC TOTAL (IV) | 7 644.00 | 10 060.00 | | 7 644.00 |
EE Grand total (I to V) | 2 633 640.00 | 2 718 401.00 | | 2 633 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 454.00 | |
FR Total operating income (I) | | | 2 454.00 | |
FW Other purchases and external expenses | | | 9 139.00 | |
FX Taxes, duties, and similar payments | | | 2 531.00 | |
FY Salaries and Wages | | | 26 454.00 | |
FZ Social Security Contributions | | | 11 617.00 | |
GF Total Operating Expenses (II) | | | 49 741.00 | |
GG - OPERATING RESULT (I - II) | | | -47 287.00 | |
GP Total financial income (V) | | | 36 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 826.00 | 41 669.00 | | 38 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 741.00 | 62 522.00 | | 49 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 915.00 | -20 853.00 | | -10 915.00 |
| |
| 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 | 585 000.00 | | 65 790.00 | 585 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 650 790.00 | |
I4 DECREASES Grand Total | | | 650 790.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 585 000.00 | | 65 790.00 | 585 000.00 |
| |
| 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 | 2 840.00 | 2 840.00 | | 2 840.00 |
8D Social Security and Other Social Organizations | 3 203.00 | 3 203.00 | | 3 203.00 |
VI Group and Associates | 1 601.00 | 1 601.00 | | 1 601.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 866 940.00 | 321 101.00 | 1 545 839.00 | 1 866 940.00 |
VS Prepaid expenses | 686.00 | 686.00 | | 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 867 626.00 | 321 787.00 | 1 545 839.00 | 1 867 626.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 644.00 | 7 644.00 | | 7 644.00 |
