| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 407 234.00 | | 1 407 234.00 | 1 407 234.00 |
BZ Other receivables | 213 428.00 | | 213 428.00 | 213 428.00 |
CF Cash and cash equivalents | 13 705.00 | | 13 705.00 | 13 705.00 |
CJ TOTAL (II) | 227 134.00 | | 227 134.00 | 227 134.00 |
CO Grand total (0 to V) | 1 634 368.00 | | 1 634 368.00 | 1 634 368.00 |
CU Other investments | 1 407 234.00 | | 1 407 234.00 | 1 407 234.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 365 203.00 | 1 225 254.00 | | 1 365 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 648.00 | 139 949.00 | | -16 648.00 |
DL TOTAL (I) | 1 357 355.00 | 1 374 003.00 | | 1 357 355.00 |
DU Loans and Debts from Credit Institutions (3) | | 12 537.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 126 775.00 | 19 227.00 | | 126 775.00 |
DX Trade payables and related accounts | 10 438.00 | 5 742.00 | | 10 438.00 |
DZ Fixed asset liabilities and related accounts | 139 800.00 | | | 139 800.00 |
EC TOTAL (IV) | 277 013.00 | 37 508.00 | | 277 013.00 |
EE Grand total (I to V) | 1 634 368.00 | 1 411 511.00 | | 1 634 368.00 |
EG Accrued income and payables due within one year | 277 013.00 | 37 508.00 | | 277 013.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 336.00 | |
GF Total Operating Expenses (II) | | | 16 336.00 | |
GG - OPERATING RESULT (I - II) | | | -16 336.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 314.00 | |
GU Total financial expenses (VI) | | | 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 150 883.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 651.00 | 10 934.00 | | 16 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 648.00 | 139 949.00 | | -16 648.00 |
| |
| 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 | 1 237 434.00 | | 169 800.00 | 1 237 434.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 407 234.00 | |
I4 DECREASES Grand Total | | | 1 407 234.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 237 434.00 | | 169 800.00 | 1 237 434.00 |
| |
| 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 | 10 438.00 | 10 438.00 | | 10 438.00 |
8J Fixed Asset Liabilities and Related Accounts | 139 800.00 | 139 800.00 | | 139 800.00 |
VC Group and associates | 158 328.00 | 158 328.00 | | 158 328.00 |
VI Group and Associates | 126 775.00 | 126 775.00 | | 126 775.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 100.00 | 55 100.00 | | 55 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 428.00 | 213 428.00 | | 213 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 013.00 | 277 013.00 | | 277 013.00 |
