| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 977 427.00 | | 977 427.00 | 977 427.00 |
BZ Other receivables | 531 309.00 | | 531 309.00 | 531 309.00 |
CF Cash and cash equivalents | 1 127.00 | | 1 127.00 | 1 127.00 |
CJ TOTAL (II) | 532 436.00 | | 532 436.00 | 532 436.00 |
CO Grand total (0 to V) | 1 509 864.00 | | 1 509 864.00 | 1 509 864.00 |
CU Other investments | 977 427.00 | | 977 427.00 | 977 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 192 000.00 | | | 192 000.00 |
DD Legal reserve (1) | 19 200.00 | | | 19 200.00 |
DG Other reserves | 625 162.00 | | | 625 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 470.00 | | | -13 470.00 |
DL TOTAL (I) | 822 892.00 | | | 822 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 282 971.00 | | | 282 971.00 |
DX Trade payables and related accounts | 8 114.00 | | | 8 114.00 |
DY Tax and social security liabilities | 352 286.00 | | | 352 286.00 |
EB Prepaid income (2) | 43 600.00 | | | 43 600.00 |
EC TOTAL (IV) | 686 972.00 | | | 686 972.00 |
EE Grand total (I to V) | 1 509 864.00 | | | 1 509 864.00 |
EG Accrued income and payables due within one year | 686 972.00 | | | 686 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 244.00 | |
FZ Social Security Contributions | | | 870.00 | |
GF Total Operating Expenses (II) | | | 11 114.00 | |
GG - OPERATING RESULT (I - II) | | | -11 114.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24.00 | |
GP Total financial income (V) | | | 24.00 | |
GR Interest and similar expenses | | | 2 380.00 | |
GU Total financial expenses (VI) | | | 2 380.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24.00 | | | 24.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 494.00 | | | 13 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 470.00 | | | -13 470.00 |
| |
| 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 | 977 427.00 | | | 977 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 977 427.00 | |
I4 DECREASES Grand Total | | | 977 427.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 977 427.00 | | | 977 427.00 |
| |
| 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 | 8 114.00 | 8 114.00 | | 8 114.00 |
8D Social Security and Other Social Organizations | 721.00 | 721.00 | | 721.00 |
8E Income Taxes | 351 565.00 | 351 565.00 | | 351 565.00 |
8L Deferred income | 43 600.00 | 43 600.00 | | 43 600.00 |
VC Group and associates | 531 309.00 | 531 309.00 | | 531 309.00 |
VI Group and Associates | 282 971.00 | 282 971.00 | | 282 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 309.00 | 531 309.00 | | 531 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 686 972.00 | 686 972.00 | | 686 972.00 |
Z2 Liabilities representing borrowed securities | | | 59 880.00 | |
