| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 3 421 928.00 | | 3 421 928.00 | 3 421 928.00 |
BJ TOTAL (I) | 5 784 888.00 | | 5 784 888.00 | 5 784 888.00 |
BZ Other receivables | 45 662.00 | | 45 662.00 | 45 662.00 |
CF Cash and cash equivalents | 200 000.00 | | 200 000.00 | 200 000.00 |
CJ TOTAL (II) | 245 662.00 | | 245 662.00 | 245 662.00 |
CO Grand total (0 to V) | 6 030 549.00 | | 6 030 549.00 | 6 030 549.00 |
CU Other investments | 2 362 960.00 | | 2 362 960.00 | 2 362 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 064.00 | 90 064.00 | | 90 064.00 |
DB Share, merger, contribution premiums, etc. | 3 357 472.00 | 3 357 471.00 | | 3 357 472.00 |
DD Legal reserve (1) | 9 006.00 | 9 006.00 | | 9 006.00 |
DG Other reserves | 2 580 306.00 | 2 586 097.00 | | 2 580 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 454.00 | -5 792.00 | | -13 454.00 |
DL TOTAL (I) | 6 023 394.00 | 6 036 847.00 | | 6 023 394.00 |
DX Trade payables and related accounts | 7 156.00 | 1 844.00 | | 7 156.00 |
EC TOTAL (IV) | 7 156.00 | 1 844.00 | | 7 156.00 |
EE Grand total (I to V) | 6 030 549.00 | 6 038 692.00 | | 6 030 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 042.00 | |
GF Total Operating Expenses (II) | | | 14 042.00 | |
GG - OPERATING RESULT (I - II) | | | -14 042.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 588.00 | 156.00 | | 588.00 |
HD Total exceptional income (VII) | 588.00 | 156.00 | | 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 588.00 | 156.00 | | 588.00 |
HL TOTAL REVENUE (I + III + V + VII) | 588.00 | 3 993.00 | | 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 042.00 | 9 785.00 | | 14 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 454.00 | -5 792.00 | | -13 454.00 |
| |
| 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 | 3 998 967.00 | | 1 997 735.00 | 3 998 967.00 |
I3 DECREASES Total Financial Fixed Assets | | 211 814.00 | 5 784 888.00 | |
I4 DECREASES Grand Total | | 211 814.00 | 5 784 888.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 998 967.00 | | 1 997 735.00 | 3 998 967.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 8.00 | | | 8.00 |
| |
| 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 | 7 156.00 | 7 156.00 | | 7 156.00 |
UP Loans | 3 421 928.00 | 3 421 928.00 | | 3 421 928.00 |
VB VAT | 45 243.00 | | | 45 243.00 |
VC Group and associates | 3.00 | | | 3.00 |
VN Other taxes, similar payments | 416.00 | | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 467 590.00 | 3 467 590.00 | | 3 467 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 156.00 | 7 156.00 | | 7 156.00 |
