| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 913.00 | | 9 913.00 | 9 913.00 |
BZ Other receivables | 928 370.00 | | 928 370.00 | 928 370.00 |
CF Cash and cash equivalents | 55 489.00 | | 55 489.00 | 55 489.00 |
CJ TOTAL (II) | 983 858.00 | | 983 858.00 | 983 858.00 |
CO Grand total (0 to V) | 993 771.00 | | 993 771.00 | 993 771.00 |
CU Other investments | 9 913.00 | | 9 913.00 | 9 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 128.00 | 46 128.00 | | 46 128.00 |
DD Legal reserve (1) | 4 612.00 | 4 612.00 | | 4 612.00 |
DH Retained earnings | 416 279.00 | 172 462.00 | | 416 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 686.00 | 243 817.00 | | 4 686.00 |
DL TOTAL (I) | 471 705.00 | 467 019.00 | | 471 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 520 158.00 | 372 962.00 | | 520 158.00 |
DX Trade payables and related accounts | 1 908.00 | 924.00 | | 1 908.00 |
DY Tax and social security liabilities | | 10 854.00 | | |
EC TOTAL (IV) | 522 066.00 | 384 740.00 | | 522 066.00 |
EE Grand total (I to V) | 993 771.00 | 851 759.00 | | 993 771.00 |
EI Including equity loans | 520 158.00 | | | 520 158.00 |
| |
| 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 | | | 1 081.00 | |
GF Total Operating Expenses (II) | | | 1 081.00 | |
GG - OPERATING RESULT (I - II) | | | -1 081.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 335.00 | |
GP Total financial income (V) | | | 7 335.00 | |
GR Interest and similar expenses | | | 720.00 | |
GU Total financial expenses (VI) | | | 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 233 120.00 | | |
HD Total exceptional income (VII) | | 233 120.00 | | |
HE Exceptional expenses on management operations | 18.00 | | | 18.00 |
HF Exceptional expenses on capital transactions | | 46 128.00 | | |
HH Total exceptional expenses (VIII) | 18.00 | 46 128.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | 186 992.00 | | -18.00 |
HK Income tax | 830.00 | 10 502.00 | | 830.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 335.00 | 303 077.00 | | 7 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 649.00 | 59 260.00 | | 2 649.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 686.00 | 243 817.00 | | 4 686.00 |
| |
| 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 | 8 650.00 | | 1 263.00 | 8 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 913.00 | |
I4 DECREASES Grand Total | | | 9 913.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 650.00 | | 1 263.00 | 8 650.00 |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
VC Group and associates | 924 076.00 | 924 076.00 | | 924 076.00 |
VI Group and Associates | 520 158.00 | 520 158.00 | | 520 158.00 |
VM Income taxes | 4 294.00 | 4 294.00 | | 4 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 928 370.00 | 928 370.00 | | 928 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 522 066.00 | 522 066.00 | | 522 066.00 |
