| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 80 373 104.00 | | 80 373 104.00 | 80 373 104.00 |
CF Cash and cash equivalents | 154 436.00 | | 154 436.00 | 154 436.00 |
CJ TOTAL (II) | 154 436.00 | | 154 436.00 | 154 436.00 |
CO Grand total (0 to V) | 80 527 541.00 | | 80 527 541.00 | 80 527 541.00 |
CU Other investments | 80 373 104.00 | | 80 373 104.00 | 80 373 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 550 000.00 | | | 80 550 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 888.00 | | | -51 888.00 |
DK Regulated provisions | 10 950.00 | | | 10 950.00 |
DL TOTAL (I) | 80 509 062.00 | | | 80 509 062.00 |
DX Trade payables and related accounts | 18 478.00 | | | 18 478.00 |
EC TOTAL (IV) | 18 478.00 | | | 18 478.00 |
EE Grand total (I to V) | 80 527 541.00 | | | 80 527 541.00 |
EG Accrued income and payables due within one year | 18 478.00 | | | 18 478.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 362.00 | |
GF Total Operating Expenses (II) | | | 22 362.00 | |
GG - OPERATING RESULT (I - II) | | | -22 362.00 | |
GR Interest and similar expenses | | | 18 575.00 | |
GU Total financial expenses (VI) | | | 18 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 002 000.00 | | | 2 002 000.00 |
HD Total exceptional income (VII) | 2 002 000.00 | | | 2 002 000.00 |
HF Exceptional expenses on capital transactions | 2 002 000.00 | | | 2 002 000.00 |
HG Exceptional depreciation and provisions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 2 012 950.00 | | | 2 012 950.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 950.00 | | | -10 950.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 002 000.00 | | | 2 002 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 053 888.00 | | | 2 053 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 888.00 | | | -51 888.00 |
| |
| 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 | | | 82 375 104.00 | |
I3 DECREASES Total Financial Fixed Assets | | 2 002 000.00 | 80 373 104.00 | |
I4 DECREASES Grand Total | | 2 002 000.00 | 80 373 104.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 82 375 104.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 10 950.00 | | |
7C Grand total | | 10 950.00 | | |
UJ - Exceptional | | 10 950.00 | | |
| |
| 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 | 18 478.00 | 18 478.00 | | 18 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 478.00 | 18 478.00 | | 18 478.00 |
