| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 136 050.00 | | 136 050.00 | 136 050.00 |
BZ Other receivables | 5 583 736.00 | | 5 583 736.00 | 5 583 736.00 |
CF Cash and cash equivalents | 32 595.00 | | 32 595.00 | 32 595.00 |
CJ TOTAL (II) | 5 616 332.00 | | 5 616 332.00 | 5 616 332.00 |
CO Grand total (0 to V) | 5 752 382.00 | | 5 752 382.00 | 5 752 382.00 |
CU Other investments | 136 050.00 | | 136 050.00 | 136 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700.00 | 700.00 | | 700.00 |
DD Legal reserve (1) | 70.00 | 70.00 | | 70.00 |
DG Other reserves | 137 769.00 | | | 137 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 548.00 | 137 769.00 | | -52 548.00 |
DL TOTAL (I) | 85 992.00 | 138 539.00 | | 85 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 651 076.00 | 4 987 085.00 | | 5 651 076.00 |
DX Trade payables and related accounts | 15 120.00 | 12 000.00 | | 15 120.00 |
DY Tax and social security liabilities | 194.00 | 53 771.00 | | 194.00 |
EC TOTAL (IV) | 5 666 390.00 | 5 052 856.00 | | 5 666 390.00 |
EE Grand total (I to V) | 5 752 382.00 | 5 191 395.00 | | 5 752 382.00 |
EG Accrued income and payables due within one year | 15 314.00 | 5 052 856.00 | | 15 314.00 |
| |
| 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 | | | 5 954.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
GF Total Operating Expenses (II) | | | 6 148.00 | |
GG - OPERATING RESULT (I - II) | | | -6 148.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 371 027.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 371 027.00 | |
GR Interest and similar expenses | | | 416 753.00 | |
GU Total financial expenses (VI) | | | 416 753.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 674.00 | 53 577.00 | | 674.00 |
HL TOTAL REVENUE (I + III + V + VII) | 371 027.00 | 360 220.00 | | 371 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 423 574.00 | 222 451.00 | | 423 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 548.00 | 137 769.00 | | -52 548.00 |
| |
| 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 | 136 050.00 | | | 136 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 136 050.00 | |
I4 DECREASES Grand Total | | | 136 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 136 050.00 | | | 136 050.00 |
| |
| 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 | 15 120.00 | 15 120.00 | | 15 120.00 |
VC Group and associates | 5 529 485.00 | | 5 529 485.00 | 5 529 485.00 |
VI Group and Associates | 5 651 076.00 | | | 5 651 076.00 |
VM Income taxes | 54 251.00 | 54 251.00 | | 54 251.00 |
VQ Other Taxes, Duties, and Similar Debts | 194.00 | 194.00 | | 194.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 583 736.00 | 54 251.00 | 5 529 485.00 | 5 583 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 666 390.00 | 15 314.00 | | 5 666 390.00 |
