| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 083 407.00 | | 4 083 407.00 | 4 083 407.00 |
BH Other financial assets | 6 526.00 | | 6 526.00 | 6 526.00 |
BJ TOTAL (I) | 4 089 933.00 | | 4 089 933.00 | 4 089 933.00 |
CF Cash and cash equivalents | 5 156.00 | | 5 156.00 | 5 156.00 |
CJ TOTAL (II) | 5 156.00 | | 5 156.00 | 5 156.00 |
CO Grand total (0 to V) | 4 095 089.00 | | 4 095 089.00 | 4 095 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 080 000.00 | | | 4 080 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 001.00 | | | -66 001.00 |
DK Regulated provisions | 7 572.00 | | | 7 572.00 |
DL TOTAL (I) | 4 021 571.00 | | | 4 021 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 400.00 | | | 51 400.00 |
DX Trade payables and related accounts | 22 119.00 | | | 22 119.00 |
EC TOTAL (IV) | 73 519.00 | | | 73 519.00 |
EE Grand total (I to V) | 4 095 089.00 | | | 4 095 089.00 |
EG Accrued income and payables due within one year | 73 519.00 | | | 73 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 58 155.00 | |
GF Total Operating Expenses (II) | | | 58 155.00 | |
GG - OPERATING RESULT (I - II) | | | -58 155.00 | |
GL Other interest and similar income | | | 192.00 | |
GP Total financial income (V) | | | 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 183 369.00 | | | 5 183 369.00 |
HD Total exceptional income (VII) | 5 183 369.00 | | | 5 183 369.00 |
HE Exceptional expenses on management operations | 1 369.00 | | | 1 369.00 |
HF Exceptional expenses on capital transactions | 5 182 467.00 | | | 5 182 467.00 |
HG Exceptional depreciation and provisions | 7 572.00 | | | 7 572.00 |
HH Total exceptional expenses (VIII) | 5 191 407.00 | | | 5 191 407.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 039.00 | | | -8 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 183 561.00 | | | 5 183 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 249 562.00 | | | 5 249 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 001.00 | | | -66 001.00 |
| |
| 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 | | | 9 272 400.00 | |
I3 DECREASES Total Financial Fixed Assets | | 5 182 467.00 | 4 089 933.00 | |
I4 DECREASES Grand Total | | 5 182 467.00 | 4 089 933.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 272 400.00 | |
| |
| 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 | 22 119.00 | 22 119.00 | | 22 119.00 |
UT Other financial assets | 6 526.00 | | 6 526.00 | 6 526.00 |
VI Group and Associates | 51 400.00 | 51 400.00 | | 51 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 526.00 | | 6 526.00 | 6 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 519.00 | 73 519.00 | | 73 519.00 |
