| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 538 005.00 | | 2 538 005.00 | 2 538 005.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 25 836.00 | | 25 836.00 | 25 836.00 |
CJ TOTAL (II) | 25 837.00 | | 25 837.00 | 25 837.00 |
CO Grand total (0 to V) | 2 563 842.00 | | 2 563 842.00 | 2 563 842.00 |
CU Other investments | 2 538 005.00 | | 2 538 005.00 | 2 538 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 295 332.00 | 295 332.00 | | 295 332.00 |
DB Share, merger, contribution premiums, etc. | 965 115.00 | 965 115.00 | | 965 115.00 |
DD Legal reserve (1) | 29 533.00 | 29 533.00 | | 29 533.00 |
DH Retained earnings | 863 760.00 | 870 644.00 | | 863 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 156.00 | -6 884.00 | | -13 156.00 |
DL TOTAL (I) | 2 140 583.00 | 2 153 739.00 | | 2 140 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 420 609.00 | 420 478.00 | | 420 609.00 |
DX Trade payables and related accounts | 2 650.00 | 6 250.00 | | 2 650.00 |
EC TOTAL (IV) | 423 259.00 | 426 728.00 | | 423 259.00 |
EE Grand total (I to V) | 2 563 842.00 | 2 580 467.00 | | 2 563 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 025.00 | |
GF Total Operating Expenses (II) | | | 13 025.00 | |
GG - OPERATING RESULT (I - II) | | | -13 025.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 156.00 | 6 884.00 | | 13 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 156.00 | -6 884.00 | | -13 156.00 |
| |
| 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 | 2 538 005.00 | | | 2 538 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 538 005.00 | |
I4 DECREASES Grand Total | | | 2 538 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 538 005.00 | | | 2 538 005.00 |
| |
| 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 | 2 650.00 | 2 650.00 | | 2 650.00 |
VI Group and Associates | 420 609.00 | 420 609.00 | | 420 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 423 259.00 | 423 259.00 | | 423 259.00 |
