| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 501 462.00 | | 1 501 462.00 | 1 501 462.00 |
BZ Other receivables | 1 553 371.00 | | 1 553 371.00 | 1 553 371.00 |
CF Cash and cash equivalents | 303.00 | | 303.00 | 303.00 |
CJ TOTAL (II) | 1 553 675.00 | | 1 553 675.00 | 1 553 675.00 |
CO Grand total (0 to V) | 3 055 137.00 | | 3 055 137.00 | 3 055 137.00 |
CU Other investments | 1 501 462.00 | | 1 501 462.00 | 1 501 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | | | 1 400 000.00 |
DD Legal reserve (1) | 72 646.00 | | | 72 646.00 |
DG Other reserves | 1 300 000.00 | | | 1 300 000.00 |
DH Retained earnings | 75 837.00 | | | 75 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 511.00 | | | -5 511.00 |
DK Regulated provisions | 80 132.00 | | | 80 132.00 |
DL TOTAL (I) | 2 923 104.00 | | | 2 923 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 023.00 | | | 127 023.00 |
DX Trade payables and related accounts | 5 010.00 | | | 5 010.00 |
EC TOTAL (IV) | 132 033.00 | | | 132 033.00 |
EE Grand total (I to V) | 3 055 137.00 | | | 3 055 137.00 |
EG Accrued income and payables due within one year | 132 033.00 | | | 132 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 381.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 5 511.00 | |
GG - OPERATING RESULT (I - II) | | | -5 511.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 511.00 | | | 5 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 511.00 | | | -5 511.00 |
| |
| 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 | 1 501 462.00 | | | 1 501 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 501 462.00 | |
I4 DECREASES Grand Total | | | 1 501 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 501 462.00 | | | 1 501 462.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 80 132.00 | | | 80 132.00 |
7C Grand total | 80 132.00 | | | 80 132.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 5 010.00 | 5 010.00 | | 5 010.00 |
VC Group and associates | 1 553 371.00 | | | 1 553 371.00 |
VI Group and Associates | 127 023.00 | 127 023.00 | | 127 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 553 371.00 | 1 553 371.00 | | 1 553 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 033.00 | 132 033.00 | | 132 033.00 |
