| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 512 900.00 | 712 600.00 | 800 300.00 | 1 512 900.00 |
BZ Other receivables | 1 352 076.00 | | 1 352 076.00 | 1 352 076.00 |
CF Cash and cash equivalents | 3 494.00 | | 3 494.00 | 3 494.00 |
CJ TOTAL (II) | 1 355 569.00 | | 1 355 569.00 | 1 355 569.00 |
CO Grand total (0 to V) | 2 868 469.00 | 712 600.00 | 2 155 869.00 | 2 868 469.00 |
CU Other investments | 1 512 900.00 | 712 600.00 | 800 300.00 | 1 512 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 491 639.00 | 502 513.00 | | 491 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 516.00 | -10 874.00 | | -5 516.00 |
DL TOTAL (I) | 513 623.00 | 519 139.00 | | 513 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 639 247.00 | 1 625 198.00 | | 1 639 247.00 |
DX Trade payables and related accounts | 3 000.00 | 3 300.00 | | 3 000.00 |
EC TOTAL (IV) | 1 642 247.00 | 1 628 498.00 | | 1 642 247.00 |
EE Grand total (I to V) | 2 155 869.00 | 2 147 637.00 | | 2 155 869.00 |
EG Accrued income and payables due within one year | 1 642 247.00 | 1 628 498.00 | | 1 642 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 086.00 | |
GF Total Operating Expenses (II) | | | 3 086.00 | |
GG - OPERATING RESULT (I - II) | | | -3 086.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 919.00 | |
GP Total financial income (V) | | | 8 919.00 | |
GR Interest and similar expenses | | | 11 348.00 | |
GU Total financial expenses (VI) | | | 11 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 919.00 | 4 337.00 | | 8 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 435.00 | 15 212.00 | | 14 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 516.00 | -10 874.00 | | -5 516.00 |
| |
| 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 | 1 512 900.00 | | | 1 512 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 512 900.00 | |
I4 DECREASES Grand Total | | | 1 512 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 512 900.00 | | | 1 512 900.00 |
| |
| 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 |
UX Other trade receivables | 1 352 076.00 | 1 352 076.00 | | 1 352 076.00 |
VI Group and Associates | 1 639 247.00 | 1 639 247.00 | | 1 639 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 352 076.00 | 1 352 076.00 | | 1 352 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 642 247.00 | 1 642 247.00 | | 1 642 247.00 |
