| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 557 832.00 | | 2 557 832.00 | 2 557 832.00 |
BZ Other receivables | 724 556.00 | | 724 556.00 | 724 556.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 724 556.00 | | 724 556.00 | 724 556.00 |
CO Grand total (0 to V) | 3 282 389.00 | | 3 282 389.00 | 3 282 389.00 |
CU Other investments | 2 557 832.00 | | 2 557 832.00 | 2 557 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 248 672.00 | 248 672.00 | | 248 672.00 |
DD Legal reserve (1) | 24 867.00 | 24 867.00 | | 24 867.00 |
DG Other reserves | 3 004 372.00 | 3 004 372.00 | | 3 004 372.00 |
DH Retained earnings | 854.00 | 3 352.00 | | 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 515.00 | -2 498.00 | | -9 515.00 |
DL TOTAL (I) | 3 269 250.00 | 3 278 766.00 | | 3 269 250.00 |
DQ Provisions for Expenses | 4 620.00 | 4 620.00 | | 4 620.00 |
DR TOTAL (IV) | 4 620.00 | 4 620.00 | | 4 620.00 |
DX Trade payables and related accounts | 8 518.00 | 7 184.00 | | 8 518.00 |
EC TOTAL (IV) | 8 518.00 | 7 184.00 | | 8 518.00 |
EE Grand total (I to V) | 3 282 389.00 | 3 290 570.00 | | 3 282 389.00 |
EG Accrued income and payables due within one year | 8 518.00 | 7 184.00 | | 8 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 856.00 | |
GF Total Operating Expenses (II) | | | 9 856.00 | |
GG - OPERATING RESULT (I - II) | | | -9 856.00 | |
GL Other interest and similar income | | | 340.00 | |
GP Total financial income (V) | | | 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 4 620.00 | | |
HH Total exceptional expenses (VIII) | | 4 620.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 620.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 340.00 | 4 421.00 | | 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 856.00 | 6 920.00 | | 9 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 515.00 | -2 498.00 | | -9 515.00 |
| |
| 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 | 2 557 833.00 | | | 2 557 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 557 833.00 | |
I4 DECREASES Grand Total | | | 2 557 833.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 557 833.00 | | | 2 557 833.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 620.00 | | | 4 620.00 |
| |
| 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 | 8 518.00 | 8 518.00 | | 8 518.00 |
VN Other taxes, similar payments | 56 867.00 | 56 867.00 | | 56 867.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 667 689.00 | 667 689.00 | | 667 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 724 556.00 | 724 556.00 | | 724 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 518.00 | 8 518.00 | | 8 518.00 |
