| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 735 079.00 | | 735 079.00 | 735 079.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 3 722 362.00 | | 3 722 362.00 | 3 722 362.00 |
CF Cash and cash equivalents | 32.00 | | 32.00 | 32.00 |
CJ TOTAL (II) | 3 722 394.00 | | 3 722 394.00 | 3 722 394.00 |
CO Grand total (0 to V) | 4 457 474.00 | | 4 457 474.00 | 4 457 474.00 |
CU Other investments | 735 079.00 | | 735 079.00 | 735 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 310 000.00 | | 310 000.00 |
DD Legal reserve (1) | 31 000.00 | 31 000.00 | | 31 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 335 206.00 | 1 392 857.00 | | 335 206.00 |
DL TOTAL (I) | 676 206.00 | 1 733 857.00 | | 676 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 718 997.00 | 3 495 226.00 | | 3 718 997.00 |
DX Trade payables and related accounts | 113.00 | 928.00 | | 113.00 |
DY Tax and social security liabilities | 62 157.00 | 204 536.00 | | 62 157.00 |
EC TOTAL (IV) | 3 781 267.00 | 3 700 692.00 | | 3 781 267.00 |
EE Grand total (I to V) | 4 457 474.00 | 5 434 549.00 | | 4 457 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 735.00 | |
GF Total Operating Expenses (II) | | | 736.00 | |
GG - OPERATING RESULT (I - II) | | | -736.00 | |
GI Supported loss or transferred profit (IV) | | | 75 651.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 229.00 | |
GP Total financial income (V) | | | 39 229.00 | |
GR Interest and similar expenses | | | 39 924.00 | |
GU Total financial expenses (VI) | | | 39 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 500.00 | | |
HD Total exceptional income (VII) | | 3 500.00 | | |
HE Exceptional expenses on management operations | -150 299.00 | | | -150 299.00 |
HH Total exceptional expenses (VIII) | -150 299.00 | | | -150 299.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 150 299.00 | 3 500.00 | | 150 299.00 |
HK Income tax | -261 991.00 | -1 455 218.00 | | -261 991.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 229.00 | 42 705.00 | | 39 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -295 977.00 | -1 350 152.00 | | -295 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 335 206.00 | 1 392 857.00 | | 335 206.00 |
| |
| 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 | 735 079.00 | | | 735 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 735 079.00 | |
I4 DECREASES Grand Total | | | 735 079.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 735 079.00 | | | 735 079.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | -12 157.00 | | -12 157.00 | -12 157.00 |
8B Suppliers and Related Accounts | 113.00 | 113.00 | | 113.00 |
8E Income Taxes | 50 000.00 | 50 000.00 | | 50 000.00 |
VB VAT | 184.00 | 184.00 | | 184.00 |
VC Group and associates | 3 721 878.00 | 3 721 878.00 | | 3 721 878.00 |
VI Group and Associates | 3 731 154.00 | 3 731 154.00 | | 3 731 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 722 362.00 | 3 722 362.00 | | 3 722 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 769 110.00 | 3 781 268.00 | -12 157.00 | 3 769 110.00 |
