| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 791 636.00 | | 2 791 636.00 | 2 791 636.00 |
CF Cash and cash equivalents | 436.00 | | 436.00 | 436.00 |
CJ TOTAL (II) | 436.00 | | 436.00 | 436.00 |
CO Grand total (0 to V) | 2 792 072.00 | | 2 792 072.00 | 2 792 072.00 |
CU Other investments | 2 791 636.00 | | 2 791 636.00 | 2 791 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 791 637.00 | 2 791 637.00 | | 2 791 637.00 |
DB Share, merger, contribution premiums, etc. | 2.00 | 2.00 | | 2.00 |
DH Retained earnings | -6 699.00 | | | -6 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 112.00 | -6 699.00 | | -5 112.00 |
DL TOTAL (I) | 2 779 828.00 | 2 784 940.00 | | 2 779 828.00 |
DU Loans and Debts from Credit Institutions (3) | | 229.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 1 572.00 | | |
DX Trade payables and related accounts | 3 985.00 | 4 896.00 | | 3 985.00 |
DZ Fixed asset liabilities and related accounts | 8 259.00 | | | 8 259.00 |
EC TOTAL (IV) | 12 244.00 | 6 697.00 | | 12 244.00 |
EE Grand total (I to V) | 2 792 072.00 | 2 791 637.00 | | 2 792 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 036.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 112.00 | |
GG - OPERATING RESULT (I - II) | | | -5 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 112.00 | 6 699.00 | | 5 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 112.00 | -6 699.00 | | -5 112.00 |
| |
| 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 | 2 791 636.00 | | | 2 791 636.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 791 636.00 | |
I4 DECREASES Grand Total | | | 2 791 636.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 791 636.00 | | | 2 791 636.00 |
| |
| 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 | 3 985.00 | 3 985.00 | | 3 985.00 |
VI Group and Associates | 8 259.00 | 8 259.00 | | 8 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 245.00 | 12 245.00 | | 12 245.00 |
