| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 460.00 | | 2 460.00 | 2 460.00 |
BZ Other receivables | 1 437 363.00 | | 1 437 363.00 | 1 437 363.00 |
CF Cash and cash equivalents | 2 309.00 | | 2 309.00 | 2 309.00 |
CJ TOTAL (II) | 1 439 672.00 | | 1 439 672.00 | 1 439 672.00 |
CO Grand total (0 to V) | 1 442 132.00 | | 1 442 132.00 | 1 442 132.00 |
CU Other investments | 2 460.00 | | 2 460.00 | 2 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 285 612.00 | 19 899.00 | | 285 612.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 827.00 | 265 713.00 | | 827.00 |
DL TOTAL (I) | 294 689.00 | 293 862.00 | | 294 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 141 664.00 | 4 337 991.00 | | 1 141 664.00 |
DX Trade payables and related accounts | 5 665.00 | 4 454.00 | | 5 665.00 |
EA Other liabilities | 114.00 | 114.00 | | 114.00 |
EC TOTAL (IV) | 1 147 443.00 | 4 342 560.00 | | 1 147 443.00 |
EE Grand total (I to V) | 1 442 132.00 | 4 636 422.00 | | 1 442 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 942.00 | |
GF Total Operating Expenses (II) | | | 2 942.00 | |
GG - OPERATING RESULT (I - II) | | | -2 941.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 16 572.00 | |
GP Total financial income (V) | | | 16 572.00 | |
GR Interest and similar expenses | | | 12 803.00 | |
GU Total financial expenses (VI) | | | 12 803.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 900.00 | | | 900.00 |
HD Total exceptional income (VII) | 900.00 | | | 900.00 |
HF Exceptional expenses on capital transactions | 900.00 | | | 900.00 |
HH Total exceptional expenses (VIII) | 900.00 | | | 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 472.00 | 288 163.00 | | 17 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 645.00 | 22 450.00 | | 16 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 827.00 | 265 713.00 | | 827.00 |
| |
| 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 | 2 360.00 | | 1 000.00 | 2 360.00 |
I3 DECREASES Total Financial Fixed Assets | | 900.00 | 2 460.00 | |
I4 DECREASES Grand Total | | 900.00 | 2 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 360.00 | | 1 000.00 | 2 360.00 |
| |
| 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 | 5 665.00 | 5 665.00 | | 5 665.00 |
8K Other liabilities (including liabilities related to repo transactions) | 114.00 | 114.00 | | 114.00 |
VB VAT | 2 586.00 | 2 586.00 | | 2 586.00 |
VC Group and associates | 1 434 777.00 | 1 434 777.00 | | 1 434 777.00 |
VI Group and Associates | 1 141 664.00 | 1 141 664.00 | | 1 141 664.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 437 363.00 | 1 437 363.00 | | 1 437 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 147 443.00 | 1 147 443.00 | | 1 147 443.00 |
