| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 361 050.00 | | 2 361 050.00 | 2 361 050.00 |
BZ Other receivables | 679 123.00 | | 679 123.00 | 679 123.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 56 681.00 | | 56 681.00 | 56 681.00 |
CH Prepaid expenses | 358.00 | | 358.00 | 358.00 |
CJ TOTAL (II) | 736 312.00 | | 736 312.00 | 736 312.00 |
CO Grand total (0 to V) | 3 097 362.00 | | 3 097 362.00 | 3 097 362.00 |
CR Shares due in more than one year | 673 220.00 | | | 673 220.00 |
CU Other investments | 2 361 050.00 | | 2 361 050.00 | 2 361 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 135 000.00 | 1 135 000.00 | | 1 135 000.00 |
DD Legal reserve (1) | 50 723.00 | 50 723.00 | | 50 723.00 |
DG Other reserves | 114 541.00 | 116 761.00 | | 114 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 248.00 | -2 220.00 | | -5 248.00 |
DL TOTAL (I) | 1 295 015.00 | 1 300 264.00 | | 1 295 015.00 |
DU Loans and Debts from Credit Institutions (3) | 837 696.00 | 868 951.00 | | 837 696.00 |
DV Miscellaneous Loans and Financial Debts (4) | 960 713.00 | 937 773.00 | | 960 713.00 |
DX Trade payables and related accounts | 2 880.00 | | | 2 880.00 |
DY Tax and social security liabilities | 1 059.00 | | | 1 059.00 |
EC TOTAL (IV) | 1 802 347.00 | 1 806 723.00 | | 1 802 347.00 |
EE Grand total (I to V) | 3 097 362.00 | 3 106 987.00 | | 3 097 362.00 |
EG Accrued income and payables due within one year | 964 680.00 | 1 000 480.00 | | 964 680.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | 31.00 | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 238.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 238.00 | |
GG - OPERATING RESULT (I - II) | | | -8 238.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 4 708.00 | |
GU Total financial expenses (VI) | | | 4 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 695.00 | -4 310.00 | | -7 695.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 8 725.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 250.00 | 10 945.00 | | 5 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 248.00 | -2 220.00 | | -5 248.00 |
| |
| 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 | 2 361 050.00 | | | 2 361 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 361 050.00 | |
I4 DECREASES Grand Total | | | 2 361 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 361 050.00 | | | 2 361 050.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 960 713.00 | 960 713.00 | | 960 713.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8D Social Security and Other Social Organizations | 1 059.00 | 1 059.00 | | 1 059.00 |
UX Other trade receivables | 679 123.00 | 5 903.00 | 673 220.00 | 679 123.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 837 667.00 | | | 837 667.00 |
VK Loans repaid during the year | 31 252.00 | | | 31 252.00 |
VS Prepaid expenses | 358.00 | 358.00 | | 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 679 481.00 | 6 261.00 | 673 220.00 | 679 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 802 347.00 | 964 680.00 | | 1 802 347.00 |
