| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 709 672.00 | | 5 709 672.00 | 5 709 672.00 |
CF Cash and cash equivalents | 44 689.00 | | 44 689.00 | 44 689.00 |
CJ TOTAL (II) | 44 689.00 | | 44 689.00 | 44 689.00 |
CO Grand total (0 to V) | 5 754 361.00 | | 5 754 361.00 | 5 754 361.00 |
CU Other investments | 5 709 672.00 | | 5 709 672.00 | 5 709 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 382 184.00 | 5 382 184.00 | | 5 382 184.00 |
DH Retained earnings | -105 054.00 | -62 334.00 | | -105 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 931.00 | -42 720.00 | | -39 931.00 |
DL TOTAL (I) | 5 237 199.00 | 5 277 130.00 | | 5 237 199.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 55.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 507 926.00 | 477 966.00 | | 507 926.00 |
DX Trade payables and related accounts | 9 203.00 | 8 940.00 | | 9 203.00 |
EC TOTAL (IV) | 517 162.00 | 486 961.00 | | 517 162.00 |
EE Grand total (I to V) | 5 754 361.00 | 5 764 091.00 | | 5 754 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 895.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 9 971.00 | |
GG - OPERATING RESULT (I - II) | | | -9 971.00 | |
GR Interest and similar expenses | | | 29 960.00 | |
GU Total financial expenses (VI) | | | 29 960.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 931.00 | 42 720.00 | | 39 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 931.00 | -42 720.00 | | -39 931.00 |
| |
| 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 | 5 709 672.00 | | | 5 709 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 709 672.00 | |
I4 DECREASES Grand Total | | | 5 709 672.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 709 672.00 | | | 5 709 672.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 507 926.00 | 507 926.00 | | 507 926.00 |
8B Suppliers and Related Accounts | 9 203.00 | 9 203.00 | | 9 203.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 517 162.00 | 517 162.00 | | 517 162.00 |
