| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 060 746.00 | 1 060 746.00 | | 1 060 746.00 |
BZ Other receivables | 179 616.00 | | 179 616.00 | 179 616.00 |
CF Cash and cash equivalents | 2 392.00 | | 2 392.00 | 2 392.00 |
CJ TOTAL (II) | 182 008.00 | | 182 008.00 | 182 008.00 |
CO Grand total (0 to V) | 1 242 755.00 | 1 060 746.00 | 182 008.00 | 1 242 755.00 |
CS Evaluated investments - equity method | 1 060 746.00 | 1 060 746.00 | | 1 060 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 211 969.00 | 1 211 969.00 | | 1 211 969.00 |
DD Legal reserve (1) | 14 287.00 | 14 287.00 | | 14 287.00 |
DF Regulated reserves (1) | 626.00 | 626.00 | | 626.00 |
DG Other reserves | 6 894.00 | 6 894.00 | | 6 894.00 |
DH Retained earnings | -1 055 000.00 | -1 050 292.00 | | -1 055 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 318.00 | -4 707.00 | | 2 318.00 |
DL TOTAL (I) | 181 094.00 | 178 776.00 | | 181 094.00 |
DX Trade payables and related accounts | 914.00 | 4 820.00 | | 914.00 |
EC TOTAL (IV) | 914.00 | 4 820.00 | | 914.00 |
EE Grand total (I to V) | 182 008.00 | 183 596.00 | | 182 008.00 |
EG Accrued income and payables due within one year | 914.00 | 4 820.00 | | 914.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -2 483.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | -2 319.00 | |
GG - OPERATING RESULT (I - II) | | | 2 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 319.00 | 4 708.00 | | -2 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 319.00 | -4 708.00 | | 2 319.00 |
| |
| 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 | 1 060 747.00 | | | 1 060 747.00 |
I4 DECREASES Grand Total | | | 1 060 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 060 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 060 747.00 | | | 1 060 747.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 060 747.00 | | | 1 060 747.00 |
7C Grand total | 1 060 747.00 | | | 1 060 747.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 914.00 | 914.00 | | 914.00 |
VC Group and associates | 179 616.00 | 179 616.00 | | 179 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 616.00 | 179 616.00 | | 179 616.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 914.00 | 914.00 | | 914.00 |
