| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 623 600.00 | | 623 600.00 | 623 600.00 |
BZ Other receivables | 1 355 992.00 | | 1 355 992.00 | 1 355 992.00 |
CF Cash and cash equivalents | 3 169.00 | | 3 169.00 | 3 169.00 |
CJ TOTAL (II) | 1 359 161.00 | | 1 359 161.00 | 1 359 161.00 |
CO Grand total (0 to V) | 1 982 761.00 | | 1 982 761.00 | 1 982 761.00 |
CS Evaluated investments - equity method | 623 600.00 | | 623 600.00 | 623 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 438 150.00 | 438 150.00 | | 438 150.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 10 905.00 | 10 905.00 | | 10 905.00 |
DG Other reserves | 73 687.00 | 81 590.00 | | 73 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 531.00 | -7 903.00 | | -7 531.00 |
DL TOTAL (I) | 515 212.00 | 522 742.00 | | 515 212.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 100 000.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 365 450.00 | 1 119 386.00 | | 1 365 450.00 |
DX Trade payables and related accounts | 2 100.00 | 1 968.00 | | 2 100.00 |
DY Tax and social security liabilities | | 131 375.00 | | |
EC TOTAL (IV) | 1 467 550.00 | 1 352 729.00 | | 1 467 550.00 |
EE Grand total (I to V) | 1 982 761.00 | 1 875 471.00 | | 1 982 761.00 |
EI Including equity loans | 1 365 450.00 | | | 1 365 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 553.00 | |
GF Total Operating Expenses (II) | | | 2 553.00 | |
GG - OPERATING RESULT (I - II) | | | -2 553.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 257.00 | |
GP Total financial income (V) | | | 20 257.00 | |
GR Interest and similar expenses | | | 21 985.00 | |
GU Total financial expenses (VI) | | | 21 985.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 249.00 | 3 810.00 | | 3 249.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 257.00 | 13 167.00 | | 20 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 788.00 | 21 070.00 | | 27 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 531.00 | -7 903.00 | | -7 531.00 |
| |
| 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 | 623 600.00 | | | 623 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 623 600.00 | |
I4 DECREASES Grand Total | | | 623 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 623 600.00 | | | 623 600.00 |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
VC Group and associates | 1 290 019.00 | 1 290 019.00 | | 1 290 019.00 |
VG Loans with a maturity of up to one year at origin | 100 000.00 | 100 000.00 | | 100 000.00 |
VI Group and Associates | 1 365 450.00 | 1 365 450.00 | | 1 365 450.00 |
VM Income taxes | 65 973.00 | 65 973.00 | | 65 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 355 992.00 | 1 355 992.00 | | 1 355 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 467 550.00 | 1 467 550.00 | | 1 467 550.00 |
