| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 071 790.00 | | 1 071 790.00 | 1 071 790.00 |
BZ Other receivables | 120 721.00 | | 120 721.00 | 120 721.00 |
CF Cash and cash equivalents | 14 575.00 | | 14 575.00 | 14 575.00 |
CJ TOTAL (II) | 135 297.00 | | 135 297.00 | 135 297.00 |
CO Grand total (0 to V) | 1 207 087.00 | | 1 207 087.00 | 1 207 087.00 |
CU Other investments | 1 071 790.00 | | 1 071 790.00 | 1 071 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 600.00 | 420 600.00 | | 420 600.00 |
DD Legal reserve (1) | 42 060.00 | 42 060.00 | | 42 060.00 |
DG Other reserves | 452 832.00 | 554 992.00 | | 452 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 083.00 | -2 160.00 | | -2 083.00 |
DK Regulated provisions | 23 665.00 | 23 665.00 | | 23 665.00 |
DL TOTAL (I) | 937 074.00 | 1 039 157.00 | | 937 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268 000.00 | 198 000.00 | | 268 000.00 |
DX Trade payables and related accounts | 2 013.00 | 1 985.00 | | 2 013.00 |
EC TOTAL (IV) | 270 013.00 | 199 985.00 | | 270 013.00 |
EE Grand total (I to V) | 1 207 087.00 | 1 239 142.00 | | 1 207 087.00 |
EI Including equity loans | 268 000.00 | | | 268 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 083.00 | |
GF Total Operating Expenses (II) | | | 2 083.00 | |
GG - OPERATING RESULT (I - II) | | | -2 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 083.00 | 2 160.00 | | 2 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 083.00 | -2 160.00 | | -2 083.00 |
| |
| 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 | 1 071 790.00 | | | 1 071 790.00 |
I4 DECREASES Grand Total | | | 1 071 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 071 790.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 071 790.00 | | | 1 071 790.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 665.00 | | | 23 665.00 |
7C Grand total | 23 665.00 | | | 23 665.00 |
| |
| 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 | 2 013.00 | 2 013.00 | | 2 013.00 |
VC Group and associates | 120 721.00 | 120 721.00 | | 120 721.00 |
VI Group and Associates | 268 000.00 | 268 000.00 | | 268 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 721.00 | 120 721.00 | | 120 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 013.00 | 270 013.00 | | 270 013.00 |
