| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 661 690.00 | 856 032.00 | 805 658.00 | 1 661 690.00 |
BZ Other receivables | 314 661.00 | | 314 661.00 | 314 661.00 |
CF Cash and cash equivalents | 2 348.00 | | 2 348.00 | 2 348.00 |
CJ TOTAL (II) | 317 009.00 | | 317 009.00 | 317 009.00 |
CO Grand total (0 to V) | 1 978 699.00 | 856 032.00 | 1 122 667.00 | 1 978 699.00 |
CU Other investments | 1 661 690.00 | 856 032.00 | 805 658.00 | 1 661 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 823 300.00 | | | 823 300.00 |
DD Legal reserve (1) | 82 330.00 | | | 82 330.00 |
DH Retained earnings | -254 420.00 | | | -254 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 318 279.00 | | | 318 279.00 |
DL TOTAL (I) | 969 488.00 | | | 969 488.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88 812.00 | | | 88 812.00 |
DX Trade payables and related accounts | 2 173.00 | | | 2 173.00 |
DY Tax and social security liabilities | 62 193.00 | | | 62 193.00 |
EC TOTAL (IV) | 153 179.00 | | | 153 179.00 |
EE Grand total (I to V) | 1 122 667.00 | | | 1 122 667.00 |
EG Accrued income and payables due within one year | 153 179.00 | | | 153 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 721.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GF Total Operating Expenses (II) | | | 3 971.00 | |
GG - OPERATING RESULT (I - II) | | | -3 971.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 006 032.00 | |
GP Total financial income (V) | | | 1 178 446.00 | |
GQ Financial allocations to depreciation and provisions | | | 856 032.00 | |
GR Interest and similar expenses | | | 1 023.00 | |
GU Total financial expenses (VI) | | | 857 055.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 321 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 317 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 042.00 | | | 1 042.00 |
HK Income tax | -859.00 | | | -859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 178 446.00 | | | 1 178 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 860 167.00 | | | 860 167.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 318 279.00 | | | 318 279.00 |
| |
| 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 | 1 661 690.00 | | | 1 661 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 661 690.00 | |
I4 DECREASES Grand Total | | | 1 661 690.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 661 690.00 | | | 1 661 690.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 006 032.00 | 856 032.00 | 1 006 032.00 | 1 006 032.00 |
7C Grand total | 1 006 032.00 | 856 032.00 | 1 006 032.00 | 1 006 032.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 856 032.00 | 1 006 032.00 | |
| |
| 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 | 2 173.00 | 2 173.00 | | 2 173.00 |
8D Social Security and Other Social Organizations | 1 365.00 | 1 365.00 | | 1 365.00 |
8E Income Taxes | 60 828.00 | 60 828.00 | | 60 828.00 |
VC Group and associates | 314 661.00 | 314 661.00 | | 314 661.00 |
VI Group and Associates | 88 812.00 | 88 812.00 | | 88 812.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 314 661.00 | 314 661.00 | | 314 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 179.00 | 153 179.00 | | 153 179.00 |
