| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 637 281.00 | | 3 637 281.00 | 3 637 281.00 |
BJ TOTAL (I) | 3 637 281.00 | | 3 637 281.00 | 3 637 281.00 |
BZ Other receivables | 1 552.00 | | 1 552.00 | 1 552.00 |
CF Cash and cash equivalents | 269 807.00 | | 269 807.00 | 269 807.00 |
CJ TOTAL (II) | 271 359.00 | | 271 359.00 | 271 359.00 |
CO Grand total (0 to V) | 3 908 640.00 | | 3 908 640.00 | 3 908 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 954 432.00 | 3 954 432.00 | | 3 954 432.00 |
DF Regulated reserves (1) | 11 681.00 | 11 681.00 | | 11 681.00 |
DH Retained earnings | -361 189.00 | -359 191.00 | | -361 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 814.00 | -1 997.00 | | -2 814.00 |
DL TOTAL (I) | 3 602 110.00 | 3 604 924.00 | | 3 602 110.00 |
DX Trade payables and related accounts | 2 028.00 | | | 2 028.00 |
EA Other liabilities | 304 502.00 | 304 466.00 | | 304 502.00 |
EC TOTAL (IV) | 306 530.00 | 304 466.00 | | 306 530.00 |
EE Grand total (I to V) | 3 908 640.00 | 3 909 390.00 | | 3 908 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 673.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GF Total Operating Expenses (II) | | | 2 819.00 | |
GG - OPERATING RESULT (I - II) | | | 2 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | 3.00 | | 4.00 |
HD Total exceptional income (VII) | 4.00 | 3.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | 3.00 | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4.00 | 3.00 | | 4.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 819.00 | 2 000.00 | | 2 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 814.00 | 1 997.00 | | 2 814.00 |
| |
| 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 | 3 637 281.00 | | | 3 637 281.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 637 281.00 | | |
I4 DECREASES Grand Total | | 3 637 281.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 637 281.00 | | | 3 637 281.00 |
| |
| 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 | 2 028.00 | 2 028.00 | | 2 028.00 |
8K Other liabilities (including liabilities related to repo transactions) | 304 502.00 | 2 028.00 | 302 474.00 | 304 502.00 |
VB VAT | 1 552.00 | | | 1 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 552.00 | 1 552.00 | | 1 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 306 530.00 | 4 056.00 | 302 474.00 | 306 530.00 |
