| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 23 513 893.00 | | 23 513 893.00 | 23 513 893.00 |
BZ Other receivables | 125 005.00 | | 125 005.00 | 125 005.00 |
CF Cash and cash equivalents | 984.00 | | 984.00 | 984.00 |
CJ TOTAL (II) | 125 990.00 | | 125 990.00 | 125 990.00 |
CO Grand total (0 to V) | 23 639 883.00 | | 23 639 883.00 | 23 639 883.00 |
CU Other investments | 23 513 893.00 | | 23 513 893.00 | 23 513 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 012 600.00 | 23 012 600.00 | | 23 012 600.00 |
DD Legal reserve (1) | 34 232.00 | | | 34 232.00 |
DE Statutory or contractual reserves | 650 410.00 | | | 650 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 079.00 | 684 642.00 | | -82 079.00 |
DL TOTAL (I) | 23 615 163.00 | 23 697 242.00 | | 23 615 163.00 |
DX Trade payables and related accounts | 24 720.00 | 26 640.00 | | 24 720.00 |
EC TOTAL (IV) | 24 720.00 | 26 640.00 | | 24 720.00 |
EE Grand total (I to V) | 23 639 883.00 | 23 723 882.00 | | 23 639 883.00 |
EG Accrued income and payables due within one year | 24 720.00 | 26 640.00 | | 24 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 765.00 | |
GF Total Operating Expenses (II) | | | 30 765.00 | |
GG - OPERATING RESULT (I - II) | | | -30 765.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 005.00 | |
GP Total financial income (V) | | | 3 005.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 005.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 840.00 | | | 840.00 |
HD Total exceptional income (VII) | 840.00 | | | 840.00 |
HE Exceptional expenses on management operations | 1 539.00 | | | 1 539.00 |
HF Exceptional expenses on capital transactions | 53 622.00 | 768 673.00 | | 53 622.00 |
HH Total exceptional expenses (VIII) | 55 160.00 | 768 673.00 | | 55 160.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54 320.00 | -768 673.00 | | -54 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 845.00 | 1 486 000.00 | | 3 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 925.00 | 801 358.00 | | 85 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 079.00 | 684 642.00 | | -82 079.00 |
| |
| 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 | 23 513 893.00 | | | 23 513 893.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 513 893.00 | |
I4 DECREASES Grand Total | | | 23 513 893.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 513 893.00 | | | 23 513 893.00 |
| |
| 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 | 24 720.00 | 24 720.00 | | 24 720.00 |
VC Group and associates | 125 005.00 | 125 005.00 | | 125 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 005.00 | 125 005.00 | | 125 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 720.00 | 24 720.00 | | 24 720.00 |
