| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 071 509.00 | 1 200 033.00 | 4 871 477.00 | 6 071 509.00 |
BJ TOTAL (I) | 6 071 509.00 | 1 200 033.00 | 4 871 477.00 | 6 071 509.00 |
BZ Other receivables | 736.00 | | 736.00 | 736.00 |
CF Cash and cash equivalents | 101 327.00 | | 101 327.00 | 101 327.00 |
CJ TOTAL (II) | 102 063.00 | | 102 063.00 | 102 063.00 |
CO Grand total (0 to V) | 6 173 572.00 | 1 200 033.00 | 4 973 539.00 | 6 173 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 7 400.00 | 7 400.00 | | 7 400.00 |
DH Retained earnings | -1 280 439.00 | -31 401.00 | | -1 280 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 152.00 | -1 249 038.00 | | -70 152.00 |
DL TOTAL (I) | -1 306 191.00 | -1 236 039.00 | | -1 306 191.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 600.00 | 1 014.00 | | 600.00 |
EA Other liabilities | 6 279 130.00 | 5 849 321.00 | | 6 279 130.00 |
EC TOTAL (IV) | 6 279 730.00 | 5 850 335.00 | | 6 279 730.00 |
EE Grand total (I to V) | 4 973 539.00 | 4 614 296.00 | | 4 973 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 343.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 343.00 | |
GG - OPERATING RESULT (I - II) | | | -343.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 200 033.00 | |
GR Interest and similar expenses | | | 69 809.00 | |
GU Total financial expenses (VI) | | | 69 809.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 152.00 | 1 249 038.00 | | 70 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 152.00 | -1 249 038.00 | | -70 152.00 |
| |
| 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 | 5 716 659.00 | | 354 850.00 | 5 716 659.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 071 509.00 | |
I4 DECREASES Grand Total | | | 6 071 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 716 659.00 | | 354 850.00 | 5 716 659.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 200 033.00 | 1 200 033.00 | | 1 200 033.00 |
7C Grand total | 1 200 033.00 | 1 200 033.00 | | 1 200 033.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 736.00 | 736.00 | | 736.00 |
VI Group and Associates | 6 279 130.00 | 6 279 130.00 | | 6 279 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 736.00 | 736.00 | | 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 279 730.00 | 6 279 730.00 | | 6 279 730.00 |
