| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 547 707.00 | | 1 547 707.00 | 1 547 707.00 |
CF Cash and cash equivalents | 102.00 | | 102.00 | 102.00 |
CJ TOTAL (II) | 102.00 | | 102.00 | 102.00 |
CO Grand total (0 to V) | 1 547 809.00 | | 1 547 809.00 | 1 547 809.00 |
CU Other investments | 1 547 707.00 | | 1 547 707.00 | 1 547 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
B1 (including special reserve for provisions for price fluctuations) | -4 462.00 | | | -4 462.00 |
DA Share or individual capital | 1 490 521.00 | | | 1 490 521.00 |
DB Share, merger, contribution premiums, etc. | 52 488.00 | | | 52 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 462.00 | | | -4 462.00 |
DK Regulated provisions | 862.00 | | | 862.00 |
DL TOTAL (I) | 1 539 409.00 | | | 1 539 409.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
EA Other liabilities | 4 800.00 | | | 4 800.00 |
EC TOTAL (IV) | 8 400.00 | | | 8 400.00 |
EE Grand total (I to V) | 1 547 809.00 | | | 1 547 809.00 |
EG Accrued income and payables due within one year | 8 400.00 | | | 8 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 600.00 | |
GF Total Operating Expenses (II) | | | 3 600.00 | |
GG - OPERATING RESULT (I - II) | | | -3 600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 862.00 | | | 862.00 |
HH Total exceptional expenses (VIII) | 862.00 | | | 862.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -862.00 | | | -862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 462.00 | | | 4 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 462.00 | | | -4 462.00 |
| |
| 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 | | | 1 547 707.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 547 707.00 | |
I4 DECREASES Grand Total | | | 1 547 707.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 547 707.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 862.00 | | |
7C Grand total | | 862.00 | | |
UE of which provisions and reversals: - Operating | | 862.00 | | |
