| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 309 570 460.00 | | 309 570 460.00 | 309 570 460.00 |
BZ Other receivables | 5 515 923.00 | | 5 515 923.00 | 5 515 923.00 |
CJ TOTAL (II) | 5 515 923.00 | | 5 515 923.00 | 5 515 923.00 |
CO Grand total (0 to V) | 315 086 383.00 | | 315 086 383.00 | 315 086 383.00 |
CU Other investments | 309 570 460.00 | | 309 570 460.00 | 309 570 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 308 537 000.00 | 308 537 000.00 | | 308 537 000.00 |
DD Legal reserve (1) | 5 673 582.00 | 5 673 582.00 | | 5 673 582.00 |
DG Other reserves | 918 764.00 | 918 764.00 | | 918 764.00 |
DH Retained earnings | -41 207.00 | -22 715.00 | | -41 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 475.00 | -18 492.00 | | -14 475.00 |
DL TOTAL (I) | 315 073 663.00 | 315 088 139.00 | | 315 073 663.00 |
DX Trade payables and related accounts | 12 720.00 | 18 000.00 | | 12 720.00 |
EC TOTAL (IV) | 12 720.00 | 18 000.00 | | 12 720.00 |
EE Grand total (I to V) | 315 086 383.00 | 315 106 139.00 | | 315 086 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 14 475.00 | |
GF Total Operating Expenses (II) | | | 14 475.00 | |
GG - OPERATING RESULT (I - II) | | | -14 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 475.00 | 18 492.00 | | 14 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 475.00 | -18 492.00 | | -14 475.00 |
| |
| 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 | 309 570 460.00 | | | 309 570 460.00 |
I3 DECREASES Total Financial Fixed Assets | | | 309 570 460.00 | |
I4 DECREASES Grand Total | | | 309 570 460.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 309 570 460.00 | | | 309 570 460.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 12 720.00 | 12 720.00 | | 12 720.00 |
VC Group and associates | 5 515 923.00 | 5 515 923.00 | | 5 515 923.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 515 923.00 | 5 515 923.00 | | 5 515 923.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 720.00 | 12 720.00 | | 12 720.00 |
