| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 559 778.00 | | 2 559 778.00 | 2 559 778.00 |
BJ TOTAL (I) | 2 559 778.00 | | 2 559 778.00 | 2 559 778.00 |
BZ Other receivables | 8 870.00 | | 8 870.00 | 8 870.00 |
CF Cash and cash equivalents | 113 789.00 | | 113 789.00 | 113 789.00 |
CJ TOTAL (II) | 122 659.00 | | 122 659.00 | 122 659.00 |
CO Grand total (0 to V) | 2 682 437.00 | | 2 682 437.00 | 2 682 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 718 333.00 | | | 2 718 333.00 |
DB Share, merger, contribution premiums, etc. | 41.00 | | | 41.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 952.00 | | | -52 952.00 |
DL TOTAL (I) | 2 665 423.00 | | | 2 665 423.00 |
DX Trade payables and related accounts | 17 015.00 | | | 17 015.00 |
EC TOTAL (IV) | 17 015.00 | | | 17 015.00 |
EE Grand total (I to V) | 2 682 437.00 | | | 2 682 437.00 |
EG Accrued income and payables due within one year | 17 015.00 | | | 17 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 52 952.00 | |
GF Total Operating Expenses (II) | | | 52 952.00 | |
GG - OPERATING RESULT (I - II) | | | -52 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 110 859.00 | | | 110 859.00 |
HD Total exceptional income (VII) | 110 859.00 | | | 110 859.00 |
HF Exceptional expenses on capital transactions | 110 859.00 | | | 110 859.00 |
HH Total exceptional expenses (VIII) | 110 859.00 | | | 110 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 859.00 | | | 110 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 811.00 | | | 163 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 952.00 | | | -52 952.00 |
| |
| 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 | | | 2 670 637.00 | |
I3 DECREASES Total Financial Fixed Assets | | 110 859.00 | 2 559 778.00 | |
I4 DECREASES Grand Total | | 110 859.00 | 2 559 778.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 670 637.00 | |
| |
| 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 | 17 015.00 | 17 015.00 | | 17 015.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 870.00 | 8 870.00 | | 8 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 870.00 | 8 870.00 | | 8 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 015.00 | 17 015.00 | | 17 015.00 |
