| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 998.00 | | 2 998.00 | 2 998.00 |
BZ Other receivables | 2 158 309.00 | | 2 158 309.00 | 2 158 309.00 |
CF Cash and cash equivalents | 367.00 | | 367.00 | 367.00 |
CJ TOTAL (II) | 2 158 677.00 | | 2 158 677.00 | 2 158 677.00 |
CO Grand total (0 to V) | 2 161 675.00 | | 2 161 675.00 | 2 161 675.00 |
CU Other investments | 2 998.00 | | 2 998.00 | 2 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 810.00 | 384 810.00 | | 384 810.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 49 604.00 | 49 604.00 | | 49 604.00 |
DG Other reserves | 74.00 | 74.00 | | 74.00 |
DH Retained earnings | 18 173.00 | 20 601.00 | | 18 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 225.00 | -2 427.00 | | 148 225.00 |
DL TOTAL (I) | 600 888.00 | 452 662.00 | | 600 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
EA Other liabilities | 1 557 786.00 | 448 895.00 | | 1 557 786.00 |
EC TOTAL (IV) | 1 560 786.00 | 451 895.00 | | 1 560 786.00 |
EE Grand total (I to V) | 2 161 675.00 | 904 558.00 | | 2 161 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 14.00 | |
FW Other purchases and external expenses | | | 3 501.00 | |
FX Taxes, duties, and similar payments | | | -43 310.00 | |
GF Total Operating Expenses (II) | | | -39 808.00 | |
GG - OPERATING RESULT (I - II) | | | 39 823.00 | |
GH Attributed profit or transferred loss (III) | | | 84 722.00 | |
GL Other interest and similar income | | | 122 384.00 | |
GP Total financial income (V) | | | 122 384.00 | |
GR Interest and similar expenses | | | 98 119.00 | |
GT Net expenses on sales of marketable securities | | | 8.00 | |
GU Total financial expenses (VI) | | | 98 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 148 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 000.00 | | |
HB Exceptional income from capital transactions | | 1 499.00 | | |
HD Total exceptional income (VII) | | 7 499.00 | | |
HF Exceptional expenses on capital transactions | | 1 499.00 | | |
HH Total exceptional expenses (VIII) | | 1 499.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 000.00 | | |
HK Income tax | 586.00 | | | 586.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 122.00 | 45 932.00 | | 207 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 896.00 | 48 359.00 | | 58 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 225.00 | -2 427.00 | | 148 225.00 |
| |
| 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 | 2 998.00 | | | 2 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 998.00 | |
I4 DECREASES Grand Total | | | 2 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 998.00 | | | 2 998.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
VC Group and associates | 2 016 032.00 | 2 016 032.00 | | 2 016 032.00 |
VI Group and Associates | 1 557 786.00 | 1 557 786.00 | | 1 557 786.00 |
VP Miscellaneous | 142 277.00 | 142 277.00 | | 142 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 158 309.00 | 2 158 309.00 | | 2 158 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 560 786.00 | 1 560 786.00 | | 1 560 786.00 |
