| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 810 060.00 | | 36 810 060.00 | 36 810 060.00 |
BZ Other receivables | 663 369.00 | | 663 369.00 | 663 369.00 |
CF Cash and cash equivalents | 219 460.00 | | 219 460.00 | 219 460.00 |
CJ TOTAL (II) | 882 829.00 | | 882 829.00 | 882 829.00 |
CO Grand total (0 to V) | 37 692 889.00 | | 37 692 889.00 | 37 692 889.00 |
CU Other investments | 36 810 060.00 | | 36 810 060.00 | 36 810 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 960 000.00 | | | 38 960 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 504 497.00 | | | -1 504 497.00 |
DL TOTAL (I) | 37 455 503.00 | | | 37 455 503.00 |
DX Trade payables and related accounts | 21 080.00 | | | 21 080.00 |
DY Tax and social security liabilities | 216 306.00 | | | 216 306.00 |
EC TOTAL (IV) | 237 386.00 | | | 237 386.00 |
EE Grand total (I to V) | 37 692 889.00 | | | 37 692 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 1 288 191.00 | |
GF Total Operating Expenses (II) | | | 1 288 191.00 | |
GG - OPERATING RESULT (I - II) | | | -1 288 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 288 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 16.00 | | | 16.00 |
HD Total exceptional income (VII) | 16.00 | | | 16.00 |
HF Exceptional expenses on capital transactions | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HK Income tax | 216 306.00 | | | 216 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16.00 | | | 16.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 504 513.00 | | | 1 504 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 504 497.00 | | | -1 504 497.00 |
| |
| 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 | | | 36 810 060.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 36 810 060.00 | |
I4 DECREASES Grand Total | | | 36 810 060.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 36 810 060.00 | |
| |
| 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 | 21 080.00 | 21 080.00 | | 21 080.00 |
8E Income Taxes | 216 306.00 | 216 306.00 | | 216 306.00 |
VC Group and associates | 662 772.00 | 662 772.00 | | 662 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 597.00 | 597.00 | | 597.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 663 369.00 | 663 369.00 | | 663 369.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 386.00 | 237 386.00 | | 237 386.00 |
