| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 868 370.00 | | 868 370.00 | 868 370.00 |
BZ Other receivables | 1 199.00 | | 1 199.00 | 1 199.00 |
CF Cash and cash equivalents | 288.00 | | 288.00 | 288.00 |
CJ TOTAL (II) | 1 487.00 | | 1 487.00 | 1 487.00 |
CO Grand total (0 to V) | 869 857.00 | | 869 857.00 | 869 857.00 |
CS Evaluated investments - equity method | 868 370.00 | | 868 370.00 | 868 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 245 280.00 | 245 280.00 | | 245 280.00 |
DD Legal reserve (1) | 24 528.00 | 24 528.00 | | 24 528.00 |
DH Retained earnings | 422 684.00 | 424 353.00 | | 422 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 738.00 | -1 669.00 | | -1 738.00 |
DL TOTAL (I) | 690 754.00 | 692 492.00 | | 690 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176 223.00 | 176 223.00 | | 176 223.00 |
DX Trade payables and related accounts | 2 880.00 | 1 440.00 | | 2 880.00 |
EC TOTAL (IV) | 179 103.00 | 177 663.00 | | 179 103.00 |
EE Grand total (I to V) | 869 857.00 | 870 155.00 | | 869 857.00 |
EG Accrued income and payables due within one year | 179 103.00 | 177 663.00 | | 179 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 410.00 | |
FX Taxes, duties, and similar payments | | | 329.00 | |
GF Total Operating Expenses (II) | | | 1 739.00 | |
GG - OPERATING RESULT (I - II) | | | -1 738.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 739.00 | 1 670.00 | | 1 739.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 738.00 | -1 669.00 | | -1 738.00 |
| |
| 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 | 868 370.00 | | | 868 370.00 |
I3 DECREASES Total Financial Fixed Assets | | | 868 370.00 | |
I4 DECREASES Grand Total | | | 868 370.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 868 370.00 | | | 868 370.00 |
| |
| 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 | 2 880.00 | 2 880.00 | | 2 880.00 |
VB VAT | 1 199.00 | 1 199.00 | | 1 199.00 |
VI Group and Associates | 176 223.00 | 176 223.00 | | 176 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 199.00 | 1 199.00 | | 1 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 103.00 | 179 103.00 | | 179 103.00 |
