| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 963 353.00 | | 1 963 353.00 | 1 963 353.00 |
BZ Other receivables | 462 927.00 | | 462 927.00 | 462 927.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 462 927.00 | | 462 927.00 | 462 927.00 |
CO Grand total (0 to V) | 2 426 281.00 | | 2 426 281.00 | 2 426 281.00 |
CU Other investments | 1 963 353.00 | | 1 963 353.00 | 1 963 353.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 251.00 | | | -2 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 135.00 | -2 251.00 | | -44 135.00 |
DK Regulated provisions | 29 080.00 | | | 29 080.00 |
DL TOTAL (I) | -16 306.00 | -1 251.00 | | -16 306.00 |
DU Loans and Debts from Credit Institutions (3) | 1 295.00 | 100.00 | | 1 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 409 304.00 | | | 2 409 304.00 |
DX Trade payables and related accounts | 31 987.00 | 2 572.00 | | 31 987.00 |
EC TOTAL (IV) | 2 442 587.00 | 2 672.00 | | 2 442 587.00 |
EE Grand total (I to V) | 2 426 281.00 | 1 421.00 | | 2 426 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 168.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 7 244.00 | |
GG - OPERATING RESULT (I - II) | | | -7 244.00 | |
GL Other interest and similar income | | | 1 493.00 | |
GP Total financial income (V) | | | 1 493.00 | |
GQ Financial allocations to depreciation and provisions | | | 29 080.00 | |
GR Interest and similar expenses | | | 9 304.00 | |
GU Total financial expenses (VI) | | | 38 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 493.00 | | | 1 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 628.00 | 2 251.00 | | 45 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 135.00 | -2 251.00 | | -44 135.00 |
| |
| 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 | | | 1 963 353.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 963 353.00 | |
I4 DECREASES Grand Total | | | 1 963 353.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 963 353.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 29 080.00 | | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | | | |
7B Total provisions for depreciation | | 29 080.00 | | |
7C Grand total | | 29 080.00 | | |
UG - Financial | | 29 080.00 | | |
| |
| 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 | 31 987.00 | 31 987.00 | | 31 987.00 |
VB VAT | 34 928.00 | 34 928.00 | | 34 928.00 |
VC Group and associates | 425 342.00 | 425 342.00 | | 425 342.00 |
VG Loans with a maturity of up to one year at origin | 1 295.00 | 1 295.00 | | 1 295.00 |
VI Group and Associates | 2 409 304.00 | 2 409 304.00 | | 2 409 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 657.00 | 2 657.00 | | 2 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462 927.00 | 462 927.00 | | 462 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 442 587.00 | 2 442 587.00 | | 2 442 587.00 |
