| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 714 858.00 | | 714 858.00 | 714 858.00 |
BZ Other receivables | 39.00 | | 39.00 | 39.00 |
CF Cash and cash equivalents | 12 670.00 | | 12 670.00 | 12 670.00 |
CJ TOTAL (II) | 12 709.00 | | 12 709.00 | 12 709.00 |
CO Grand total (0 to V) | 727 567.00 | | 727 567.00 | 727 567.00 |
CU Other investments | 714 858.00 | | 714 858.00 | 714 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 381 000.00 | | | 381 000.00 |
DH Retained earnings | -163 128.00 | | | -163 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 566.00 | | | 67 566.00 |
DL TOTAL (I) | 285 438.00 | | | 285 438.00 |
DV Miscellaneous Loans and Financial Debts (4) | 440 129.00 | | | 440 129.00 |
DX Trade payables and related accounts | 2 000.00 | | | 2 000.00 |
EC TOTAL (IV) | 442 129.00 | | | 442 129.00 |
EE Grand total (I to V) | 727 567.00 | | | 727 567.00 |
EG Accrued income and payables due within one year | 442 129.00 | | | 442 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 387.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 463.00 | |
GG - OPERATING RESULT (I - II) | | | -3 463.00 | |
GM Reversals of provisions and transfers of expenses | | | 69 725.00 | |
GP Total financial income (V) | | | 89 725.00 | |
GR Interest and similar expenses | | | 18 696.00 | |
GU Total financial expenses (VI) | | | 18 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 725.00 | | | 89 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 159.00 | | | 22 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 566.00 | | | 67 566.00 |
| |
| 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 | 714 858.00 | | | 714 858.00 |
I3 DECREASES Total Financial Fixed Assets | | | 714 858.00 | |
I4 DECREASES Grand Total | | | 714 858.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 714 858.00 | | | 714 858.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 89 725.00 | | 89 725.00 | 89 725.00 |
7C Grand total | 89 725.00 | | 89 725.00 | 89 725.00 |
UG - Financial | | | 89 725.00 | |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
VB VAT | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 440 129.00 | 440 129.00 | | 440 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39.00 | 39.00 | | 39.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 129.00 | 442 129.00 | | 442 129.00 |
