| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 062 000.00 | | 3 062 000.00 | 3 062 000.00 |
BZ Other receivables | 487 904.00 | | 487 904.00 | 487 904.00 |
CF Cash and cash equivalents | 10 249.00 | | 10 249.00 | 10 249.00 |
CJ TOTAL (II) | 498 153.00 | | 498 153.00 | 498 153.00 |
CO Grand total (0 to V) | 3 560 153.00 | | 3 560 153.00 | 3 560 153.00 |
CU Other investments | 3 062 000.00 | | 3 062 000.00 | 3 062 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 962 200.00 | 2 962 200.00 | | 2 962 200.00 |
DD Legal reserve (1) | 296 220.00 | 296 220.00 | | 296 220.00 |
DG Other reserves | 20 300.00 | 6 206.00 | | 20 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 072.00 | 14 093.00 | | 4 072.00 |
DL TOTAL (I) | 3 282 793.00 | 3 278 720.00 | | 3 282 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 478.00 | 1 145 139.00 | | 28 478.00 |
DX Trade payables and related accounts | 2 160.00 | 1 399.00 | | 2 160.00 |
DY Tax and social security liabilities | 246 722.00 | | | 246 722.00 |
EC TOTAL (IV) | 277 360.00 | 1 146 538.00 | | 277 360.00 |
EE Grand total (I to V) | 3 560 153.00 | 4 425 258.00 | | 3 560 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 887.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 887.00 | |
GG - OPERATING RESULT (I - II) | | | -3 887.00 | |
GL Other interest and similar income | | | 5 961.00 | |
GP Total financial income (V) | | | 5 961.00 | |
GR Interest and similar expenses | | | 5 011.00 | |
GU Total financial expenses (VI) | | | 5 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 010.00 | -1 401.00 | | -7 010.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 961.00 | 14 405.00 | | 5 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 888.00 | 311.00 | | 1 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 072.00 | 14 093.00 | | 4 072.00 |
| |
| 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 | 3 062 000.00 | | | 3 062 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 062 000.00 | |
I4 DECREASES Grand Total | | | 3 062 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 062 000.00 | | | 3 062 000.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8E Income Taxes | 246 722.00 | 246 722.00 | | 246 722.00 |
VC Group and associates | 487 904.00 | 487 904.00 | | 487 904.00 |
VI Group and Associates | 28 478.00 | 28 478.00 | | 28 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 487 904.00 | 487 904.00 | | 487 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 360.00 | 277 360.00 | | 277 360.00 |
