| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 243 476.00 | 3 710 839.00 | 532 637.00 | 4 243 476.00 |
BD Other fixed assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 4 244 576.00 | 3 710 839.00 | 533 737.00 | 4 244 576.00 |
CF Cash and cash equivalents | 560 288.00 | | 560 288.00 | 560 288.00 |
CJ TOTAL (II) | 560 288.00 | | 560 288.00 | 560 288.00 |
CO Grand total (0 to V) | 4 804 864.00 | 3 710 839.00 | 1 094 025.00 | 4 804 864.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 427 475.00 | 1 427 475.00 | | 1 427 475.00 |
DD Legal reserve (1) | 6 045.00 | 6 045.00 | | 6 045.00 |
DF Regulated reserves (1) | 612.00 | 612.00 | | 612.00 |
DH Retained earnings | -311 363.00 | -777 565.00 | | -311 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 079.00 | -32 079.00 | | -32 079.00 |
DL TOTAL (I) | 1 090 689.00 | 1 122 769.00 | | 1 090 689.00 |
DX Trade payables and related accounts | 3 336.00 | 3 264.00 | | 3 336.00 |
EC TOTAL (IV) | 3 336.00 | 3 264.00 | | 3 336.00 |
EE Grand total (I to V) | 1 094 025.00 | 1 126 033.00 | | 1 094 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 104.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 18 129.00 | |
GG - OPERATING RESULT (I - II) | | | -18 129.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 13 950.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 13 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 079.00 | -466 201.00 | | -32 079.00 |
| |
| 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 | 4 244 576.00 | | | 4 244 576.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 244 576.00 | |
I4 DECREASES Grand Total | | | 4 244 576.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 244 576.00 | | | 4 244 576.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 696 889.00 | 13 950.00 | | 3 696 889.00 |
7B Total provisions for depreciation | 3 696 889.00 | 13 950.00 | | 3 696 889.00 |
7C Grand total | 3 696 889.00 | 13 950.00 | | 3 696 889.00 |
UG - Financial | | 13 950.00 | | |
| |
| 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 | 3 336.00 | 3 336.00 | | 3 336.00 |
UL Receivables related to investments | 4 243 476.00 | | 4 243 476.00 | 4 243 476.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 243 476.00 | | 4 243 476.00 | 4 243 476.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 336.00 | 3 336.00 | | 3 336.00 |
