| |
| 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 |
DH Retained earnings | -144 985.00 | | | -144 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 330.00 | | | -18 330.00 |
DL TOTAL (I) | 5 218 870.00 | | | 5 218 870.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | 512 268.00 | | | 512 268.00 |
DX Trade payables and related accounts | 23 190.00 | | | 23 190.00 |
EC TOTAL (IV) | 535 491.00 | | | 535 491.00 |
EE Grand total (I to V) | 5 754 361.00 | | | 5 754 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 13 988.00 | |
GF Total Operating Expenses (II) | | | 13 988.00 | |
GG - OPERATING RESULT (I - II) | | | -13 987.00 | |
GR Interest and similar expenses | | | 4 343.00 | |
GU Total financial expenses (VI) | | | 4 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 331.00 | | | 18 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 330.00 | | | -18 330.00 |
| |
| 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 |
8B Suppliers and Related Accounts | 23 190.00 | 23 190.00 | | 23 190.00 |
VH Loans with a maturity of more than one year at origin | 33.00 | 33.00 | | 33.00 |
VI Group and Associates | 512 268.00 | 512 268.00 | | 512 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 535 491.00 | 535 491.00 | | 535 491.00 |
