| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 867 575.00 | | 9 867 575.00 | 9 867 575.00 |
BZ Other receivables | 1 857 648.00 | | 1 857 648.00 | 1 857 648.00 |
CJ TOTAL (II) | 1 857 648.00 | | 1 857 648.00 | 1 857 648.00 |
CO Grand total (0 to V) | 11 725 223.00 | | 11 725 223.00 | 11 725 223.00 |
CU Other investments | 9 867 575.00 | | 9 867 575.00 | 9 867 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 710.00 | 146 710.00 | | 146 710.00 |
DB Share, merger, contribution premiums, etc. | 845 269.00 | 845 269.00 | | 845 269.00 |
DD Legal reserve (1) | 14 671.00 | 14 671.00 | | 14 671.00 |
DE Statutory or contractual reserves | 7 235 203.00 | 7 235 203.00 | | 7 235 203.00 |
DG Other reserves | 16 007.00 | 16 007.00 | | 16 007.00 |
DH Retained earnings | 2 654 560.00 | 1 880 548.00 | | 2 654 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 734.00 | 774 012.00 | | -3 734.00 |
DL TOTAL (I) | 10 908 685.00 | 10 912 420.00 | | 10 908 685.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 145.00 | | |
DX Trade payables and related accounts | 8 506.00 | 4 479.00 | | 8 506.00 |
DY Tax and social security liabilities | | 6 873.00 | | |
EA Other liabilities | 808 032.00 | 10 043.00 | | 808 032.00 |
EC TOTAL (IV) | 816 537.00 | 29 540.00 | | 816 537.00 |
EE Grand total (I to V) | 11 725 223.00 | 10 941 960.00 | | 11 725 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 026.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 026.00 | |
GG - OPERATING RESULT (I - II) | | | -4 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 9 745.00 | |
GP Total financial income (V) | | | 9 745.00 | |
GR Interest and similar expenses | | | 9 453.00 | |
GU Total financial expenses (VI) | | | 9 453.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HK Income tax | | 6 873.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 745.00 | 794 804.00 | | 9 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 479.00 | 20 792.00 | | 13 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 734.00 | 774 012.00 | | -3 734.00 |
| |
| 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 | 9 867 575.00 | | | 9 867 575.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 867 575.00 | |
I4 DECREASES Grand Total | | | 9 867 575.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 867 575.00 | | | 9 867 575.00 |
| |
| 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 | 8 506.00 | 8 506.00 | | 8 506.00 |
VC Group and associates | 1 850 776.00 | 1 850 776.00 | | 1 850 776.00 |
VI Group and Associates | 808 032.00 | 808 032.00 | | 808 032.00 |
VM Income taxes | 6 872.00 | 6 872.00 | | 6 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 857 648.00 | 1 857 648.00 | | 1 857 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 816 538.00 | 816 538.00 | | 816 538.00 |
