| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 029 264.00 | | 6 029 264.00 | 6 029 264.00 |
CF Cash and cash equivalents | 6 601.00 | | 6 601.00 | 6 601.00 |
CJ TOTAL (II) | 6 601.00 | | 6 601.00 | 6 601.00 |
CO Grand total (0 to V) | 6 035 865.00 | | 6 035 865.00 | 6 035 865.00 |
CU Other investments | 6 029 264.00 | | 6 029 264.00 | 6 029 264.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 029 158.00 | | | 6 029 158.00 |
DB Share, merger, contribution premiums, etc. | 24 999.00 | | | 24 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 958.00 | | | -18 958.00 |
DL TOTAL (I) | 6 035 199.00 | | | 6 035 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7.00 | | | 7.00 |
DX Trade payables and related accounts | 164.00 | | | 164.00 |
EA Other liabilities | 495.00 | | | 495.00 |
EC TOTAL (IV) | 666.00 | | | 666.00 |
EE Grand total (I to V) | 6 035 865.00 | | | 6 035 865.00 |
EG Accrued income and payables due within one year | 666.00 | | | 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 258.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 17 337.00 | |
GG - OPERATING RESULT (I - II) | | | -17 337.00 | |
GR Interest and similar expenses | | | 1 620.00 | |
GU Total financial expenses (VI) | | | 1 620.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 958.00 | | | 18 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 958.00 | | | -18 958.00 |
| |
| 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 | | | 7 930 329.00 | |
I3 DECREASES Total Financial Fixed Assets | | 1 901 065.00 | 6 029 264.00 | |
I4 DECREASES Grand Total | | 1 901 065.00 | 6 029 264.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 930 329.00 | |
| |
| 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 | 164.00 | 164.00 | | 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 495.00 | 495.00 | | 495.00 |
VI Group and Associates | 7.00 | 7.00 | | 7.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 666.00 | 666.00 | | 666.00 |
