| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 277 577.00 | | 277 577.00 | 277 577.00 |
BZ Other receivables | 38 100.00 | | 38 100.00 | 38 100.00 |
CF Cash and cash equivalents | 74 617.00 | | 74 617.00 | 74 617.00 |
CJ TOTAL (II) | 112 716.00 | | 112 716.00 | 112 716.00 |
CO Grand total (0 to V) | 390 293.00 | | 390 293.00 | 390 293.00 |
CU Other investments | 277 577.00 | | 277 577.00 | 277 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 802.00 | 27 604.00 | | 13 802.00 |
DB Share, merger, contribution premiums, etc. | 116 186.00 | 232 373.00 | | 116 186.00 |
DD Legal reserve (1) | 2 760.00 | 2 760.00 | | 2 760.00 |
DG Other reserves | | 310 962.00 | | |
DH Retained earnings | -216 535.00 | | | -216 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 465 918.00 | 70 018.00 | | 465 918.00 |
DL TOTAL (I) | 382 132.00 | 643 717.00 | | 382 132.00 |
DU Loans and Debts from Credit Institutions (3) | 6 658.00 | 27 852.00 | | 6 658.00 |
DX Trade payables and related accounts | 1 260.00 | 262.00 | | 1 260.00 |
DZ Fixed asset liabilities and related accounts | 243.00 | 1 860.00 | | 243.00 |
EC TOTAL (IV) | 8 161.00 | 29 975.00 | | 8 161.00 |
EE Grand total (I to V) | 390 293.00 | 673 692.00 | | 390 293.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 259.00 | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 17 259.00 | |
GG - OPERATING RESULT (I - II) | | | -17 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 600.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 2 018.00 | |
GP Total financial income (V) | | | 4 618.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 630 794.00 | | | 630 794.00 |
HD Total exceptional income (VII) | 630 794.00 | | | 630 794.00 |
HE Exceptional expenses on management operations | | 255.00 | | |
HF Exceptional expenses on capital transactions | 152 235.00 | | | 152 235.00 |
HH Total exceptional expenses (VIII) | 152 235.00 | 255.00 | | 152 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 478 559.00 | -255.00 | | 478 559.00 |
HL TOTAL REVENUE (I + III + V + VII) | 635 412.00 | 85 398.00 | | 635 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 494.00 | 15 380.00 | | 169 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 465 918.00 | 70 018.00 | | 465 918.00 |
| |
| 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 | 429 812.00 | | | 429 812.00 |
I3 DECREASES Total Financial Fixed Assets | | 152 235.00 | 277 577.00 | |
I4 DECREASES Grand Total | | 152 235.00 | 277 577.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 429 812.00 | | | 429 812.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 243.00 | 243.00 | | 243.00 |
VI Group and Associates | 6 658.00 | 6 658.00 | | 6 658.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 100.00 | 38 100.00 | | 38 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 100.00 | 38 100.00 | | 38 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 161.00 | 8 161.00 | | 8 161.00 |
