| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 885 378.00 | | 1 885 378.00 | 1 885 378.00 |
BZ Other receivables | 66 214.00 | | 66 214.00 | 66 214.00 |
CF Cash and cash equivalents | 44 361.00 | | 44 361.00 | 44 361.00 |
CJ TOTAL (II) | 110 575.00 | | 110 575.00 | 110 575.00 |
CO Grand total (0 to V) | 1 995 953.00 | | 1 995 953.00 | 1 995 953.00 |
CU Other investments | 1 885 378.00 | | 1 885 378.00 | 1 885 378.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DG Other reserves | 1 516 202.00 | 1 624 227.00 | | 1 516 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 872.00 | -8 025.00 | | -8 872.00 |
DL TOTAL (I) | 1 549 254.00 | 1 658 126.00 | | 1 549 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 443 039.00 | 366 732.00 | | 443 039.00 |
DX Trade payables and related accounts | 3 660.00 | 3 650.00 | | 3 660.00 |
EC TOTAL (IV) | 446 699.00 | 370 382.00 | | 446 699.00 |
EE Grand total (I to V) | 1 995 953.00 | 2 028 508.00 | | 1 995 953.00 |
EG Accrued income and payables due within one year | 446 699.00 | 370 382.00 | | 446 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 018.00 | |
GF Total Operating Expenses (II) | | | 7 018.00 | |
GG - OPERATING RESULT (I - II) | | | -7 018.00 | |
GR Interest and similar expenses | | | 5 304.00 | |
GU Total financial expenses (VI) | | | 5 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 450.00 | -3 122.00 | | -3 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 872.00 | 8 025.00 | | 8 872.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 872.00 | -8 025.00 | | -8 872.00 |
| |
| 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 | 1 885 378.00 | | | 1 885 378.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 885 378.00 | |
I4 DECREASES Grand Total | | | 1 885 378.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 885 378.00 | | | 1 885 378.00 |
| |
| 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 | 3 660.00 | 3 660.00 | | 3 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 279 204.00 | 279 204.00 | | 279 204.00 |
VI Group and Associates | 163 835.00 | 163 835.00 | | 163 835.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 214.00 | 66 214.00 | | 66 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 214.00 | 66 214.00 | | 66 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 446 699.00 | 446 699.00 | | 446 699.00 |
