| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 700 407.00 | | 4 700 407.00 | 4 700 407.00 |
CF Cash and cash equivalents | 8 504.00 | | 8 504.00 | 8 504.00 |
CJ TOTAL (II) | 8 504.00 | | 8 504.00 | 8 504.00 |
CO Grand total (0 to V) | 4 708 911.00 | | 4 708 911.00 | 4 708 911.00 |
CU Other investments | 4 700 407.00 | | 4 700 407.00 | 4 700 407.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 277 284.00 | 1 277 284.00 | | 1 277 284.00 |
DB Share, merger, contribution premiums, etc. | 443 448.00 | 443 448.00 | | 443 448.00 |
DD Legal reserve (1) | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | 2 738 057.00 | 432 098.00 | | 2 738 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 339.00 | 2 305 959.00 | | -6 339.00 |
DL TOTAL (I) | 4 702 450.00 | 4 708 789.00 | | 4 702 450.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 735.00 | 19 983.00 | | 2 735.00 |
DX Trade payables and related accounts | 2 400.00 | 2 412.00 | | 2 400.00 |
DY Tax and social security liabilities | 1 326.00 | 117 759.00 | | 1 326.00 |
EC TOTAL (IV) | 6 461.00 | 140 154.00 | | 6 461.00 |
EE Grand total (I to V) | 4 708 911.00 | 4 848 943.00 | | 4 708 911.00 |
EI Including equity loans | 2 735.00 | | | 2 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 612.00 | |
FX Taxes, duties, and similar payments | | | 2 643.00 | |
GF Total Operating Expenses (II) | | | 6 255.00 | |
GG - OPERATING RESULT (I - II) | | | -6 255.00 | |
GR Interest and similar expenses | | | 84.00 | |
GU Total financial expenses (VI) | | | 84.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 290 661.00 | | |
HD Total exceptional income (VII) | | 4 290 661.00 | | |
HF Exceptional expenses on capital transactions | | 1 857 429.00 | | |
HH Total exceptional expenses (VIII) | | 1 857 429.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 433 232.00 | | |
HK Income tax | | 116 424.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 4 290 661.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 339.00 | 1 984 702.00 | | 6 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 339.00 | 2 305 959.00 | | -6 339.00 |
| |
| 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 | 4 700 407.00 | | | 4 700 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 700 407.00 | |
I4 DECREASES Grand Total | | | 4 700 407.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 700 407.00 | | | 4 700 407.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VI Group and Associates | 2 735.00 | 2 735.00 | | 2 735.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 326.00 | 1 326.00 | | 1 326.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 461.00 | 6 461.00 | | 6 461.00 |
