| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 206 831.00 | | 4 206 831.00 | 4 206 831.00 |
BZ Other receivables | 41 804.00 | | 41 804.00 | 41 804.00 |
CF Cash and cash equivalents | 21 985.00 | | 21 985.00 | 21 985.00 |
CJ TOTAL (II) | 63 789.00 | | 63 789.00 | 63 789.00 |
CO Grand total (0 to V) | 4 270 620.00 | | 4 270 620.00 | 4 270 620.00 |
CU Other investments | 4 206 831.00 | | 4 206 831.00 | 4 206 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 000.00 | 149 000.00 | | 149 000.00 |
DB Share, merger, contribution premiums, etc. | 1 811 891.00 | 1 811 891.00 | | 1 811 891.00 |
DD Legal reserve (1) | 14 900.00 | 14 900.00 | | 14 900.00 |
DH Retained earnings | 2 295 156.00 | 2 249 432.00 | | 2 295 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 546.00 | 45 724.00 | | -3 546.00 |
DL TOTAL (I) | 4 267 401.00 | 4 270 947.00 | | 4 267 401.00 |
DX Trade payables and related accounts | 3 220.00 | 3 220.00 | | 3 220.00 |
EC TOTAL (IV) | 3 220.00 | 3 220.00 | | 3 220.00 |
EE Grand total (I to V) | 4 270 621.00 | 4 274 167.00 | | 4 270 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 172.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
GF Total Operating Expenses (II) | | | 3 546.00 | |
GG - OPERATING RESULT (I - II) | | | -3 546.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 546.00 | | | 3 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 546.00 | | | -3 546.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 49 900.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 546.00 | 4 176.00 | | 3 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 546.00 | 45 724.00 | | -3 546.00 |
| |
| 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 | 4 206 831.00 | | | 4 206 831.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 206 831.00 | |
I4 DECREASES Grand Total | | | 4 206 831.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 206 831.00 | | | 4 206 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
PE DEPRECIATION Total including other intangible assets | 60.00 | | | 60.00 |
| |
| 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 | 3 220.00 | 3 220.00 | | 3 220.00 |
VB VAT | 537.00 | | | 537.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 267.00 | | | 41 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 804.00 | 41 804.00 | | 41 804.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 220.00 | 3 220.00 | | 3 220.00 |
