| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 632 043.00 | | 7 632 043.00 | 7 632 043.00 |
BZ Other receivables | 597.00 | | 597.00 | 597.00 |
CF Cash and cash equivalents | 1 912.00 | | 1 912.00 | 1 912.00 |
CJ TOTAL (II) | 2 509.00 | | 2 509.00 | 2 509.00 |
CO Grand total (0 to V) | 7 634 552.00 | | 7 634 552.00 | 7 634 552.00 |
CU Other investments | 7 632 043.00 | | 7 632 043.00 | 7 632 043.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 047 316.00 | 1 047 316.00 | | 1 047 316.00 |
DB Share, merger, contribution premiums, etc. | 120 143.00 | 120 143.00 | | 120 143.00 |
DD Legal reserve (1) | 104 732.00 | | | 104 732.00 |
DG Other reserves | 6 362 573.00 | | | 6 362 573.00 |
DH Retained earnings | | -5 521.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -273.00 | 6 472 827.00 | | -273.00 |
DK Regulated provisions | 60.00 | 60.00 | | 60.00 |
DL TOTAL (I) | 7 634 552.00 | 7 634 825.00 | | 7 634 552.00 |
EE Grand total (I to V) | 7 634 552.00 | 7 634 825.00 | | 7 634 552.00 |
| |
| 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) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 96.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GF Total Operating Expenses (II) | | | 273.00 | |
GG - OPERATING RESULT (I - II) | | | -273.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 502 051.00 | | |
HD Total exceptional income (VII) | | 7 502 051.00 | | |
HF Exceptional expenses on capital transactions | | 1 028 261.00 | | |
HH Total exceptional expenses (VIII) | | 1 028 261.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 473 790.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 7 502 056.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 273.00 | 1 029 229.00 | | 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -273.00 | 6 472 827.00 | | -273.00 |
| |
| 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 | 7 632 043.00 | | | 7 632 043.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 632 043.00 | |
I4 DECREASES Grand Total | | | 7 632 043.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 632 043.00 | | | 7 632 043.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 60.00 | | | 60.00 |
7C Grand total | 60.00 | | | 60.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 597.00 | | | 597.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 597.00 | 597.00 | | 597.00 |
