| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 954 866.00 | | 954 866.00 | 954 866.00 |
BZ Other receivables | 1 047 795.00 | | 1 047 795.00 | 1 047 795.00 |
CF Cash and cash equivalents | 41 761.00 | | 41 761.00 | 41 761.00 |
CJ TOTAL (II) | 1 089 556.00 | | 1 089 556.00 | 1 089 556.00 |
CO Grand total (0 to V) | 2 044 423.00 | | 2 044 423.00 | 2 044 423.00 |
CU Other investments | 954 866.00 | | 954 866.00 | 954 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 805 000.00 | 805 000.00 | | 805 000.00 |
DB Share, merger, contribution premiums, etc. | 3 800.00 | 3 800.00 | | 3 800.00 |
DC Revaluation differences | 459 000.00 | 459 000.00 | | 459 000.00 |
DD Legal reserve (1) | 22 578.00 | 22 423.00 | | 22 578.00 |
DG Other reserves | 428 982.00 | 426 035.00 | | 428 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 137.00 | 3 103.00 | | -2 137.00 |
DL TOTAL (I) | 1 717 224.00 | 1 719 360.00 | | 1 717 224.00 |
DV Miscellaneous Loans and Financial Debts (4) | 325 211.00 | | | 325 211.00 |
DX Trade payables and related accounts | 1 988.00 | 1 976.00 | | 1 988.00 |
DY Tax and social security liabilities | | 10 813.00 | | |
EC TOTAL (IV) | 327 199.00 | 12 789.00 | | 327 199.00 |
EE Grand total (I to V) | 2 044 423.00 | 1 732 150.00 | | 2 044 423.00 |
EG Accrued income and payables due within one year | 327 199.00 | 12 789.00 | | 327 199.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 892.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 893.00 | |
GG - OPERATING RESULT (I - II) | | | -2 893.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 600.00 | |
GP Total financial income (V) | | | 10 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 844.00 | 12 301.00 | | 9 844.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 600.00 | 17 864.00 | | 10 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 737.00 | 14 761.00 | | 12 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 137.00 | 3 103.00 | | -2 137.00 |
| |
| 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 | 954 862.00 | | 4.00 | 954 862.00 |
I3 DECREASES Total Financial Fixed Assets | | | 954 866.00 | |
I4 DECREASES Grand Total | | | 954 866.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 954 862.00 | | 4.00 | 954 862.00 |
| |
| 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 | 1 988.00 | 1 988.00 | | 1 988.00 |
VB VAT | 599.00 | 599.00 | | 599.00 |
VC Group and associates | 1 045 000.00 | 1 045 000.00 | | 1 045 000.00 |
VI Group and Associates | 325 211.00 | 325 211.00 | | 325 211.00 |
VM Income taxes | 2 196.00 | 2 196.00 | | 2 196.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 047 795.00 | 1 047 795.00 | | 1 047 795.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 327 199.00 | 327 199.00 | | 327 199.00 |
