| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1.00 | | | 1.00 |
BJ TOTAL (I) | 2 049 907.00 | | 2 049 907.00 | 2 049 907.00 |
CF Cash and cash equivalents | 918.00 | | 918.00 | 918.00 |
CJ TOTAL (II) | 918.00 | | 918.00 | 918.00 |
CO Grand total (0 to V) | 2 050 825.00 | | 2 050 825.00 | 2 050 825.00 |
CS Evaluated investments - equity method | 2 049 907.00 | | 2 049 907.00 | 2 049 907.00 |
CW Deferred expenses or loan issuance costs | | | 1.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 233 966.00 | | | 1 233 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 156.00 | | | -27 156.00 |
DL TOTAL (I) | 1 206 809.00 | | | 1 206 809.00 |
DU Loans and Debts from Credit Institutions (3) | 661 661.00 | | | 661 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 295.00 | | | 180 295.00 |
DX Trade payables and related accounts | 2 059.00 | | | 2 059.00 |
EC TOTAL (IV) | 844 016.00 | | | 844 016.00 |
EE Grand total (I to V) | 2 050 825.00 | | | 2 050 825.00 |
EI Including equity loans | 180 295.00 | | | 180 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 376.00 | |
FX Taxes, duties, and similar payments | | | 1 079.00 | |
GB Operating Expenses - Provisions | | | 1.00 | |
GF Total Operating Expenses (II) | | | 26 455.00 | |
GG - OPERATING RESULT (I - II) | | | -26 455.00 | |
GR Interest and similar expenses | | | 701.00 | |
GU Total financial expenses (VI) | | | 701.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 156.00 | | | 27 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 156.00 | | | -27 156.00 |
| |
| 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 | | | 2 049 907.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 049 907.00 | |
I4 DECREASES Grand Total | | | 2 049 907.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 049 907.00 | |
| |
| 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 | 2 059.00 | 2 059.00 | | 2 059.00 |
VH Loans with a maturity of more than one year at origin | 661 661.00 | 50 380.00 | 201 675.00 | 661 661.00 |
VI Group and Associates | 180 295.00 | 180 295.00 | | 180 295.00 |
VJ Loans taken out during the year | 660 960.00 | | | 660 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 844 016.00 | 232 734.00 | 201 675.00 | 844 016.00 |
