| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 60 385 045.00 | | 60 385 045.00 | 60 385 045.00 |
CF Cash and cash equivalents | 6 199.00 | | 6 199.00 | 6 199.00 |
CJ TOTAL (II) | 6 199.00 | | 6 199.00 | 6 199.00 |
CO Grand total (0 to V) | 60 391 244.00 | | 60 391 244.00 | 60 391 244.00 |
CU Other investments | 60 385 045.00 | | 60 385 045.00 | 60 385 045.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 410 121.00 | 30 410 121.00 | | 60 410 121.00 |
DH Retained earnings | -105 339.00 | | | -105 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -95 225.00 | -105 339.00 | | -95 225.00 |
DK Regulated provisions | 171 987.00 | 94 978.00 | | 171 987.00 |
DL TOTAL (I) | 60 381 544.00 | 30 399 760.00 | | 60 381 544.00 |
DX Trade payables and related accounts | 9 700.00 | 6 000.00 | | 9 700.00 |
EC TOTAL (IV) | 9 700.00 | 6 000.00 | | 9 700.00 |
EE Grand total (I to V) | 60 391 244.00 | 30 405 760.00 | | 60 391 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 140.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 18 216.00 | |
GG - OPERATING RESULT (I - II) | | | -18 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 77 009.00 | 94 978.00 | | 77 009.00 |
HH Total exceptional expenses (VIII) | 77 009.00 | 94 978.00 | | 77 009.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -77 009.00 | -94 978.00 | | -77 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 225.00 | 105 339.00 | | 95 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -95 225.00 | -105 339.00 | | -95 225.00 |
| |
| 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 | 30 385 045.00 | | 30 000 000.00 | 30 385 045.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 385 045.00 | |
I4 DECREASES Grand Total | | | 60 385 045.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 385 045.00 | | 30 000 000.00 | 30 385 045.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 94 978.00 | 77 009.00 | | 94 978.00 |
7C Grand total | 94 978.00 | 77 009.00 | | 94 978.00 |
UJ - Exceptional | | 77 009.00 | | |
| |
| 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 | 9 700.00 | 9 700.00 | | 9 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 700.00 | 9 700.00 | | 9 700.00 |
