| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 441 786.00 | | 25 441 786.00 | 25 441 786.00 |
BZ Other receivables | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 924 002.00 | | 924 002.00 | 924 002.00 |
CJ TOTAL (II) | 924 014.00 | | 924 014.00 | 924 014.00 |
CO Grand total (0 to V) | 26 365 800.00 | | 26 365 800.00 | 26 365 800.00 |
CU Other investments | 25 441 786.00 | | 25 441 786.00 | 25 441 786.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 140 543.00 | | | 5 140 543.00 |
DB Share, merger, contribution premiums, etc. | 20 562 170.00 | | | 20 562 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 916.00 | | | -20 916.00 |
DL TOTAL (I) | 25 681 797.00 | | | 25 681 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 677 612.00 | | | 677 612.00 |
DX Trade payables and related accounts | 6 391.00 | | | 6 391.00 |
EC TOTAL (IV) | 684 003.00 | | | 684 003.00 |
EE Grand total (I to V) | 26 365 800.00 | | | 26 365 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 46.00 | |
FW Other purchases and external expenses | | | 20 833.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 20 962.00 | |
GG - OPERATING RESULT (I - II) | | | -20 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 264 415.00 | | | 2 264 415.00 |
HD Total exceptional income (VII) | 2 264 415.00 | | | 2 264 415.00 |
HF Exceptional expenses on capital transactions | 2 264 415.00 | | | 2 264 415.00 |
HH Total exceptional expenses (VIII) | 2 264 415.00 | | | 2 264 415.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 264 462.00 | | | 2 264 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 285 377.00 | | | 2 285 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 916.00 | | | -20 916.00 |
| |
| 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 | | | 27 706 201.00 | |
I3 DECREASES Total Financial Fixed Assets | | 2 264 415.00 | 25 441 786.00 | |
I4 DECREASES Grand Total | | 2 264 415.00 | 25 441 786.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 27 706 201.00 | |
| |
| 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 | 6 391.00 | 6 391.00 | | 6 391.00 |
VI Group and Associates | 677 612.00 | 395 944.00 | | 677 612.00 |
VP Miscellaneous | 12.00 | 12.00 | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12.00 | 12.00 | | 12.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 684 003.00 | 402 335.00 | | 684 003.00 |
