| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 968 811.00 | | 13 968 811.00 | 13 968 811.00 |
CF Cash and cash equivalents | 11 422.00 | | 11 422.00 | 11 422.00 |
CJ TOTAL (II) | 11 422.00 | | 11 422.00 | 11 422.00 |
CO Grand total (0 to V) | 13 980 233.00 | | 13 980 233.00 | 13 980 233.00 |
CU Other investments | 13 968 811.00 | | 13 968 811.00 | 13 968 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 018 821.00 | 14 018 821.00 | | 14 018 821.00 |
DH Retained earnings | -78 134.00 | -41 513.00 | | -78 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 769.00 | -36 621.00 | | -15 769.00 |
DL TOTAL (I) | 13 924 917.00 | 13 940 687.00 | | 13 924 917.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 959.00 | 41 135.00 | | 41 959.00 |
DX Trade payables and related accounts | 13 281.00 | 16 833.00 | | 13 281.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 55 316.00 | 57 968.00 | | 55 316.00 |
EE Grand total (I to V) | 13 980 233.00 | 13 998 655.00 | | 13 980 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 14 869.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 14 945.00 | |
GG - OPERATING RESULT (I - II) | | | -14 945.00 | |
GR Interest and similar expenses | | | 824.00 | |
GU Total financial expenses (VI) | | | 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 769.00 | 36 622.00 | | 15 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 769.00 | -36 621.00 | | -15 769.00 |
| |
| 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 | 13 968 811.00 | | | 13 968 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 968 811.00 | |
I4 DECREASES Grand Total | | | 13 968 811.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 968 811.00 | | | 13 968 811.00 |
| |
| 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 | 13 281.00 | 13 281.00 | | 13 281.00 |
VI Group and Associates | 41 959.00 | 1 029.00 | 40 930.00 | 41 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 316.00 | 14 386.00 | 40 930.00 | 55 316.00 |
