| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 673 229.00 | | 5 673 229.00 | 5 673 229.00 |
CF Cash and cash equivalents | 269 790.00 | | 269 790.00 | 269 790.00 |
CJ TOTAL (II) | 269 790.00 | | 269 790.00 | 269 790.00 |
CO Grand total (0 to V) | 5 943 019.00 | | 5 943 019.00 | 5 943 019.00 |
CS Evaluated investments - equity method | 5 673 229.00 | | 5 673 229.00 | 5 673 229.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 072 000.00 | 6 072 000.00 | | 6 072 000.00 |
DH Retained earnings | -573 756.00 | -254 132.00 | | -573 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -264 247.00 | -319 624.00 | | -264 247.00 |
DK Regulated provisions | 700 276.00 | 445 630.00 | | 700 276.00 |
DL TOTAL (I) | 5 934 273.00 | 5 943 874.00 | | 5 934 273.00 |
DM Proceeds from equity securities issues | | 1.00 | | |
DX Trade payables and related accounts | 8 746.00 | 8 450.00 | | 8 746.00 |
EC TOTAL (IV) | 8 746.00 | 8 450.00 | | 8 746.00 |
EE Grand total (I to V) | 5 943 019.00 | 5 952 324.00 | | 5 943 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 601.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 601.00 | |
GG - OPERATING RESULT (I - II) | | | -9 601.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 254 646.00 | 254 646.00 | | 254 646.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -254 646.00 | -254 646.00 | | -254 646.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1 435.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 247.00 | 321 060.00 | | 264 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -264 247.00 | -319 624.00 | | -264 247.00 |
| |
| 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 | 5 673 229.00 | | | 5 673 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 673 229.00 | |
I4 DECREASES Grand Total | | | 5 673 229.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 673 229.00 | | | 5 673 229.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 445 630.00 | 254 646.00 | | 445 630.00 |
7C Grand total | 445 630.00 | 254 646.00 | | 445 630.00 |
UJ - Exceptional | | 254 646.00 | | |
| |
| 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 | 8 746.00 | 8 746.00 | | 8 746.00 |
VG Loans with a maturity of up to one year at origin | | | 8.00 | |
VY TOTAL – STATEMENT OF LIABILITIES | 8 746.00 | 8 746.00 | | 8 746.00 |
