| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 773 907.00 | | 12 773 907.00 | 12 773 907.00 |
BZ Other receivables | 628.00 | | 628.00 | 628.00 |
CF Cash and cash equivalents | 154 213.00 | | 154 213.00 | 154 213.00 |
CJ TOTAL (II) | 154 841.00 | | 154 841.00 | 154 841.00 |
CO Grand total (0 to V) | 12 928 748.00 | | 12 928 748.00 | 12 928 748.00 |
CU Other investments | 12 773 907.00 | | 12 773 907.00 | 12 773 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 579 750.00 | 579 750.00 | | 579 750.00 |
DH Retained earnings | -83 559.00 | -75 171.00 | | -83 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 397.00 | -8 387.00 | | 229 397.00 |
DL TOTAL (I) | 725 588.00 | 496 190.00 | | 725 588.00 |
DM Proceeds from equity securities issues | 12 199 000.00 | 12 199 000.00 | | 12 199 000.00 |
DO TOTAL (II) | 12 199 000.00 | 12 199 000.00 | | 12 199 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 439.00 | 84 245.00 | | 1 439.00 |
DX Trade payables and related accounts | 2 563.00 | 2 460.00 | | 2 563.00 |
EA Other liabilities | 157.00 | 157.00 | | 157.00 |
EC TOTAL (IV) | 4 160.00 | 86 862.00 | | 4 160.00 |
EE Grand total (I to V) | 12 928 748.00 | 12 782 053.00 | | 12 928 748.00 |
EG Accrued income and payables due within one year | 4 160.00 | 86 862.00 | | 4 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 246.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 246.00 | |
GG - OPERATING RESULT (I - II) | | | -3 246.00 | |
GK Income from other securities and fixed asset receivables | | | 234 083.00 | |
GP Total financial income (V) | | | 234 083.00 | |
GR Interest and similar expenses | | | 1 439.00 | |
GU Total financial expenses (VI) | | | 1 439.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 232 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234 083.00 | | | 234 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 686.00 | 8 387.00 | | 4 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 397.00 | -8 387.00 | | 229 397.00 |
| |
| 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 | 12 773 907.00 | | | 12 773 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 773 907.00 | |
I4 DECREASES Grand Total | | | 12 773 907.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 773 907.00 | | | 12 773 907.00 |
| |
| 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 | 2 563.00 | 2 563.00 | | 2 563.00 |
8K Other liabilities (including liabilities related to repo transactions) | 157.00 | 157.00 | | 157.00 |
VB VAT | 628.00 | | | 628.00 |
VI Group and Associates | 1 439.00 | 1 439.00 | | 1 439.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 628.00 | 628.00 | | 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 160.00 | 4 160.00 | | 4 160.00 |
