| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 740 848.00 | | 1 740 848.00 | 1 740 848.00 |
BZ Other receivables | 12 816.00 | | 12 816.00 | 12 816.00 |
CF Cash and cash equivalents | 3 270.00 | | 3 270.00 | 3 270.00 |
CJ TOTAL (II) | 16 086.00 | | 16 086.00 | 16 086.00 |
CO Grand total (0 to V) | 1 756 934.00 | | 1 756 934.00 | 1 756 934.00 |
CU Other investments | 1 740 848.00 | | 1 740 848.00 | 1 740 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 176 400.00 | | | 176 400.00 |
DD Legal reserve (1) | 17 640.00 | | | 17 640.00 |
DG Other reserves | 1 341 175.00 | | | 1 341 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 257.00 | | | -11 257.00 |
DL TOTAL (I) | 1 523 962.00 | | | 1 523 962.00 |
DU Loans and Debts from Credit Institutions (3) | 153 295.00 | | | 153 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 076.00 | | | 76 076.00 |
DX Trade payables and related accounts | 3 602.00 | | | 3 602.00 |
EC TOTAL (IV) | 232 972.00 | | | 232 972.00 |
EE Grand total (I to V) | 1 756 934.00 | | | 1 756 934.00 |
EG Accrued income and payables due within one year | 117 897.00 | | | 117 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 770.00 | |
GF Total Operating Expenses (II) | | | 9 770.00 | |
GG - OPERATING RESULT (I - II) | | | -9 770.00 | |
GR Interest and similar expenses | | | 2 193.00 | |
GU Total financial expenses (VI) | | | 2 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 138.00 | | | 138.00 |
HD Total exceptional income (VII) | 138.00 | | | 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 138.00 | | | 138.00 |
HK Income tax | -568.00 | | | -568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138.00 | | | 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 395.00 | | | 11 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 257.00 | | | -11 257.00 |
| |
| 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 | 76 076.00 | 76 076.00 | | 76 076.00 |
8B Suppliers and Related Accounts | 3 602.00 | 3 602.00 | | 3 602.00 |
VG Loans with a maturity of up to one year at origin | 153 295.00 | 34 220.00 | 119 075.00 | 153 295.00 |
VS Prepaid expenses | 12 816.00 | 12 816.00 | | 12 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 816.00 | 12 816.00 | | 12 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 972.00 | 113 897.00 | 119 075.00 | 232 972.00 |
