| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 440.00 | | 440.00 | 440.00 |
BZ Other receivables | 979 237.00 | | 979 237.00 | 979 237.00 |
CF Cash and cash equivalents | 28.00 | | 28.00 | 28.00 |
CJ TOTAL (II) | 979 265.00 | | 979 265.00 | 979 265.00 |
CO Grand total (0 to V) | 979 705.00 | | 979 705.00 | 979 705.00 |
CU Other investments | 440.00 | | 440.00 | 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DH Retained earnings | 630 320.00 | -630 478.00 | | 630 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 279 623.00 | 1 261 561.00 | | 279 623.00 |
DL TOTAL (I) | 918 331.00 | 638 708.00 | | 918 331.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 015.00 | 58 664.00 | | 59 015.00 |
DX Trade payables and related accounts | 2 360.00 | 2 171.00 | | 2 360.00 |
EC TOTAL (IV) | 61 374.00 | 60 835.00 | | 61 374.00 |
EE Grand total (I to V) | 979 705.00 | 699 543.00 | | 979 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 566.00 | |
GE Other Expenses | | | 154.00 | |
GF Total Operating Expenses (II) | | | 6 720.00 | |
GG - OPERATING RESULT (I - II) | | | -6 720.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 281 663.00 | |
GL Other interest and similar income | | | 5 030.00 | |
GP Total financial income (V) | | | 286 693.00 | |
GR Interest and similar expenses | | | 350.00 | |
GU Total financial expenses (VI) | | | 350.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 286 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 279 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 286 693.00 | 1 271 746.00 | | 286 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 070.00 | 10 185.00 | | 7 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 279 623.00 | 1 261 561.00 | | 279 623.00 |
| |
| 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 | 440.00 | | | 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 440.00 | |
I4 DECREASES Grand Total | | | 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 440.00 | | | 440.00 |
| |
| 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 | 2 360.00 | 2 360.00 | | 2 360.00 |
VB VAT | 4 473.00 | 4 473.00 | | 4 473.00 |
VC Group and associates | 974 764.00 | 974 764.00 | | 974 764.00 |
VI Group and Associates | 59 015.00 | 59 015.00 | | 59 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 979 237.00 | 979 237.00 | | 979 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 374.00 | 61 374.00 | | 61 374.00 |
