| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 837 900.00 | 6 173 950.00 | 3 663 950.00 | 9 837 900.00 |
BZ Other receivables | 254 754.00 | | 254 754.00 | 254 754.00 |
CF Cash and cash equivalents | 5 266.00 | | 5 266.00 | 5 266.00 |
CJ TOTAL (II) | 260 020.00 | | 260 020.00 | 260 020.00 |
CO Grand total (0 to V) | 10 097 920.00 | 6 173 950.00 | 3 923 970.00 | 10 097 920.00 |
CU Other investments | 9 837 900.00 | 6 173 950.00 | 3 663 950.00 | 9 837 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 055 338.00 | 7 055 338.00 | | 7 055 338.00 |
DB Share, merger, contribution premiums, etc. | 579 181.00 | 579 181.00 | | 579 181.00 |
DD Legal reserve (1) | 127 878.00 | 127 878.00 | | 127 878.00 |
DH Retained earnings | -3 782 668.00 | -3 774 343.00 | | -3 782 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 454.00 | -8 325.00 | | -64 454.00 |
DL TOTAL (I) | 3 915 274.00 | 3 979 728.00 | | 3 915 274.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | 78.00 | | 81.00 |
DX Trade payables and related accounts | 8 520.00 | 8 520.00 | | 8 520.00 |
DY Tax and social security liabilities | 95.00 | 94.00 | | 95.00 |
EC TOTAL (IV) | 8 696.00 | 8 692.00 | | 8 696.00 |
EE Grand total (I to V) | 3 923 970.00 | 3 988 420.00 | | 3 923 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 236.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GF Total Operating Expenses (II) | | | 12 362.00 | |
GG - OPERATING RESULT (I - II) | | | -12 362.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 908.00 | |
GP Total financial income (V) | | | 2 908.00 | |
GQ Financial allocations to depreciation and provisions | | | 55 000.00 | |
GU Total financial expenses (VI) | | | 55 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -52 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 908.00 | 3 719.00 | | 2 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 362.00 | 12 045.00 | | 67 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 454.00 | -8 325.00 | | -64 454.00 |
| |
| 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 | 9 837 900.00 | | | 9 837 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 837 900.00 | |
I4 DECREASES Grand Total | | | 9 837 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 837 900.00 | | | 9 837 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6 118 950.00 | 55 000.00 | | 6 118 950.00 |
7C Grand total | 6 118 950.00 | 55 000.00 | | 6 118 950.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 55 000.00 | | |
