| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 317 534.00 | | 317 534.00 | 317 534.00 |
BJ TOTAL (I) | 48 943 537.00 | 45 984 236.00 | 2 959 302.00 | 48 943 537.00 |
CF Cash and cash equivalents | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 203.00 | | 203.00 | 203.00 |
CO Grand total (0 to V) | 48 943 741.00 | 45 984 236.00 | 2 959 505.00 | 48 943 741.00 |
CU Other investments | 48 626 003.00 | 45 984 236.00 | 2 641 768.00 | 48 626 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 700 000.00 | 8 700 000.00 | | 8 700 000.00 |
DH Retained earnings | -384 751.00 | -379 375.00 | | -384 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 360 822.00 | -5 376.00 | | -5 360 822.00 |
DL TOTAL (I) | 2 954 427.00 | 8 315 249.00 | | 2 954 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 078.00 | | | 5 078.00 |
DX Trade payables and related accounts | | 3 215.00 | | |
EC TOTAL (IV) | 5 078.00 | 3 215.00 | | 5 078.00 |
EE Grand total (I to V) | 2 959 505.00 | 8 318 464.00 | | 2 959 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 582.00 | |
FX Taxes, duties, and similar payments | | | 8.00 | |
GF Total Operating Expenses (II) | | | 2 590.00 | |
GG - OPERATING RESULT (I - II) | | | -2 590.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 358 232.00 | |
GU Total financial expenses (VI) | | | 5 358 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 358 232.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 360 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 360 822.00 | 5 376.00 | | 5 360 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 360 822.00 | -5 376.00 | | -5 360 822.00 |
| |
| 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 | 48 943 537.00 | | | 48 943 537.00 |
I3 DECREASES Total Financial Fixed Assets | | | 48 943 537.00 | |
I4 DECREASES Grand Total | | | 48 943 537.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 48 943 537.00 | | | 48 943 537.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 40 626 003.00 | 5 358 232.00 | | 40 626 003.00 |
7B Total provisions for depreciation | 40 626 003.00 | 5 358 232.00 | | 40 626 003.00 |
7C Grand total | 40 626 003.00 | 5 358 232.00 | | 40 626 003.00 |
UG - Financial | | 5 358 232.00 | | |
| |
| 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 | 3 215.00 | 3 215.00 | | 3 215.00 |
UL Receivables related to investments | 317 534.00 | 317 534.00 | | 317 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 317 534.00 | 317 534.00 | | 317 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 215.00 | 3 215.00 | | 3 215.00 |
