| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 990.00 | | 180 990.00 | 180 990.00 |
BZ Other receivables | 749 303.00 | | 749 303.00 | 749 303.00 |
CF Cash and cash equivalents | 34 612.00 | | 34 612.00 | 34 612.00 |
CJ TOTAL (II) | 783 915.00 | | 783 915.00 | 783 915.00 |
CO Grand total (0 to V) | 964 905.00 | | 964 905.00 | 964 905.00 |
CS Evaluated investments - equity method | 180 990.00 | | 180 990.00 | 180 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 110.00 | 2 000 110.00 | | 2 000 110.00 |
DB Share, merger, contribution premiums, etc. | 789 862.00 | 789 862.00 | | 789 862.00 |
DH Retained earnings | -1 915 712.00 | -1 907 072.00 | | -1 915 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 917.00 | -8 640.00 | | 9 917.00 |
DL TOTAL (I) | 884 177.00 | 874 260.00 | | 884 177.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 478.00 | 34 990.00 | | 73 478.00 |
DX Trade payables and related accounts | 6 740.00 | 20 533.00 | | 6 740.00 |
DY Tax and social security liabilities | 510.00 | 510.00 | | 510.00 |
EC TOTAL (IV) | 80 728.00 | 56 033.00 | | 80 728.00 |
EE Grand total (I to V) | 964 905.00 | 930 293.00 | | 964 905.00 |
| |
| 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 | | | 1 598.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 598.00 | |
GG - OPERATING RESULT (I - II) | | | -1 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 2 419 977.00 | | |
HH Total exceptional expenses (VIII) | | 2 419 977.00 | | |
HK Income tax | -11 515.00 | | | -11 515.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 2 421 732.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -9 917.00 | 2 430 372.00 | | -9 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 917.00 | -8 640.00 | | 9 917.00 |
| |
| 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 | 180 990.00 | | | 180 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180 990.00 | |
I4 DECREASES Grand Total | | | 180 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 180 990.00 | | | 180 990.00 |
| |
| 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 | 6 740.00 | 6 740.00 | | 6 740.00 |
8D Social Security and Other Social Organizations | 510.00 | 510.00 | | 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 478.00 | 73 478.00 | | 73 478.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 749 303.00 | | 749 303.00 | 749 303.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 749 303.00 | | 749 303.00 | 749 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 728.00 | 80 728.00 | | 80 728.00 |
