| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 234 504.00 | | 11 234 504.00 | 11 234 504.00 |
BZ Other receivables | 10 002.00 | | 10 002.00 | 10 002.00 |
CF Cash and cash equivalents | 4 814.00 | | 4 814.00 | 4 814.00 |
CJ TOTAL (II) | 14 816.00 | | 14 816.00 | 14 816.00 |
CO Grand total (0 to V) | 11 249 320.00 | | 11 249 320.00 | 11 249 320.00 |
CU Other investments | 11 234 504.00 | | 11 234 504.00 | 11 234 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 238 704.00 | | | 11 238 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 077.00 | | | -22 077.00 |
DK Regulated provisions | 16 459.00 | | | 16 459.00 |
DL TOTAL (I) | 11 233 086.00 | | | 11 233 086.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | | | 15 000.00 |
DX Trade payables and related accounts | 1 233.00 | | | 1 233.00 |
EC TOTAL (IV) | 16 233.00 | | | 16 233.00 |
EE Grand total (I to V) | 11 249 320.00 | | | 11 249 320.00 |
EG Accrued income and payables due within one year | 16 233.00 | | | 16 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 607.00 | |
GF Total Operating Expenses (II) | | | 5 607.00 | |
GG - OPERATING RESULT (I - II) | | | -5 607.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 618.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 459.00 | | | 16 459.00 |
HH Total exceptional expenses (VIII) | 16 459.00 | | | 16 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 459.00 | | | -16 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 079.00 | | | 22 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 077.00 | | | -22 077.00 |
| |
| 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 | | | 11 234 504.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 11 234 504.00 | |
I4 DECREASES Grand Total | | | 11 234 504.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 11 234 504.00 | |
| |
| 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 | 1 233.00 | 1 233.00 | | 1 233.00 |
UT Other financial assets | 11 234 504.00 | | 11 234 504.00 | 11 234 504.00 |
VC Group and associates | 10 003.00 | 10 003.00 | | 10 003.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 244 507.00 | 10 003.00 | 11 234 504.00 | 11 244 507.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 233.00 | 16 233.00 | | 16 233.00 |
