| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 270 956.00 | 271 180.00 | 1 999 776.00 | 2 270 956.00 |
BZ Other receivables | 117 387.00 | | 117 387.00 | 117 387.00 |
CF Cash and cash equivalents | 10 382.00 | | 10 382.00 | 10 382.00 |
CJ TOTAL (II) | 127 770.00 | | 127 770.00 | 127 770.00 |
CO Grand total (0 to V) | 2 398 726.00 | 271 180.00 | 2 127 546.00 | 2 398 726.00 |
CU Other investments | 2 270 956.00 | 271 180.00 | 1 999 776.00 | 2 270 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DH Retained earnings | 216 951.00 | 233 151.00 | | 216 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 142.00 | -16 200.00 | | -19 142.00 |
DL TOTAL (I) | 351 809.00 | 370 951.00 | | 351 809.00 |
DU Loans and Debts from Credit Institutions (3) | 157.00 | 141.00 | | 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 4 267.00 | | | 4 267.00 |
DY Tax and social security liabilities | 707.00 | 710.00 | | 707.00 |
EA Other liabilities | 1 770 604.00 | 1 690 130.00 | | 1 770 604.00 |
EC TOTAL (IV) | 1 775 737.00 | 1 690 982.00 | | 1 775 737.00 |
EE Grand total (I to V) | 2 127 546.00 | 2 061 934.00 | | 2 127 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 137.00 | |
FX Taxes, duties, and similar payments | | | 944.00 | |
GF Total Operating Expenses (II) | | | 6 081.00 | |
GG - OPERATING RESULT (I - II) | | | -6 081.00 | |
GS Negative differences of foreign exchange | | | 13 060.00 | |
GU Total financial expenses (VI) | | | 13 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 142.00 | 16 200.00 | | 19 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 142.00 | -16 200.00 | | -19 142.00 |
| |
| 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 | 2 270 956.00 | | | 2 270 956.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 270 956.00 | |
I4 DECREASES Grand Total | | | 2 270 956.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 270 956.00 | | | 2 270 956.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 271 180.00 | | | 271 180.00 |
7C Grand total | 271 180.00 | | | 271 180.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 267.00 | 4 267.00 | | 4 267.00 |
VC Group and associates | 61 914.00 | 61 914.00 | | 61 914.00 |
VG Loans with a maturity of up to one year at origin | 157.00 | 157.00 | | 157.00 |
VI Group and Associates | 1 770 604.00 | 1 770 604.00 | | 1 770 604.00 |
VN Other taxes, similar payments | 55 473.00 | 55 473.00 | | 55 473.00 |
VQ Other Taxes, Duties, and Similar Debts | 707.00 | 707.00 | | 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 387.00 | 117 387.00 | | 117 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 775 737.00 | 1 775 737.00 | | 1 775 737.00 |
