| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 225 124.00 | 454 237.00 | 3 770 887.00 | 4 225 124.00 |
BZ Other receivables | 293 793.00 | | 293 793.00 | 293 793.00 |
CF Cash and cash equivalents | 2 618.00 | | 2 618.00 | 2 618.00 |
CJ TOTAL (II) | 296 411.00 | | 296 411.00 | 296 411.00 |
CO Grand total (0 to V) | 4 521 535.00 | 454 237.00 | 4 067 298.00 | 4 521 535.00 |
CS Evaluated investments - equity method | 4 225 124.00 | 454 237.00 | 3 770 887.00 | 4 225 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 528 000.00 | 4 528 000.00 | | 4 528 000.00 |
DH Retained earnings | -28 967.00 | | | -28 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -488 457.00 | -28 967.00 | | -488 457.00 |
DK Regulated provisions | 53 354.00 | 24 660.00 | | 53 354.00 |
DL TOTAL (I) | 4 063 931.00 | 4 523 693.00 | | 4 063 931.00 |
DX Trade payables and related accounts | 3 367.00 | 2 015.00 | | 3 367.00 |
EC TOTAL (IV) | 3 367.00 | 2 015.00 | | 3 367.00 |
EE Grand total (I to V) | 4 067 298.00 | 4 525 708.00 | | 4 067 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 472.00 | |
GF Total Operating Expenses (II) | | | 8 472.00 | |
GG - OPERATING RESULT (I - II) | | | -8 472.00 | |
GP Total financial income (V) | | | 2 947.00 | |
GU Total financial expenses (VI) | | | 454 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -451 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -459 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 28 695.00 | 24 660.00 | | 28 695.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28 695.00 | -24 660.00 | | -28 695.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 947.00 | 2 775.00 | | 2 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 491 404.00 | 31 743.00 | | 491 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -488 457.00 | -28 967.00 | | -488 457.00 |
| |
| 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 | 4 222 624.00 | | 2 500.00 | 4 222 624.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 225 124.00 | |
I4 DECREASES Grand Total | | | 4 225 124.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 222 624.00 | | 2 500.00 | 4 222 624.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 660.00 | 28 695.00 | | 24 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 660.00 | 28 695.00 | | 24 660.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 660.00 | 28 695.00 | | 24 660.00 |
7C Grand total | 24 660.00 | 28 695.00 | | 24 660.00 |
UJ - Exceptional | | 28 695.00 | | |
| |
| 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 | 3 367.00 | 3 367.00 | | 3 367.00 |
UX Other trade receivables | 293 793.00 | 293 793.00 | | 293 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 293 793.00 | 293 793.00 | | 293 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 367.00 | 3 367.00 | | 3 367.00 |
