| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 879 935.00 | | 1 879 935.00 | 1 879 935.00 |
BZ Other receivables | 110 617.00 | | 110 617.00 | 110 617.00 |
CF Cash and cash equivalents | 573.00 | | 573.00 | 573.00 |
CJ TOTAL (II) | 111 189.00 | | 111 189.00 | 111 189.00 |
CO Grand total (0 to V) | 1 991 124.00 | | 1 991 124.00 | 1 991 124.00 |
CU Other investments | 1 879 935.00 | | 1 879 935.00 | 1 879 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -74 771.00 | | | -74 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -73 651.00 | -74 771.00 | | -73 651.00 |
DK Regulated provisions | 5 115.00 | 2 504.00 | | 5 115.00 |
DL TOTAL (I) | -141 307.00 | -70 267.00 | | -141 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 128 250.00 | 2 109 968.00 | | 2 128 250.00 |
DX Trade payables and related accounts | 3 959.00 | 3 647.00 | | 3 959.00 |
EA Other liabilities | 222.00 | 222.00 | | 222.00 |
EC TOTAL (IV) | 2 132 431.00 | 2 113 836.00 | | 2 132 431.00 |
EE Grand total (I to V) | 1 991 124.00 | 2 043 570.00 | | 1 991 124.00 |
EG Accrued income and payables due within one year | 2 132 431.00 | 2 113 836.00 | | 2 132 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 830.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GF Total Operating Expenses (II) | | | 11 855.00 | |
GG - OPERATING RESULT (I - II) | | | -11 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 665.00 | |
GP Total financial income (V) | | | 1 665.00 | |
GR Interest and similar expenses | | | 1 415.00 | |
GU Total financial expenses (VI) | | | 60 850.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 185.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 611.00 | 2 504.00 | | 2 611.00 |
HH Total exceptional expenses (VIII) | 2 611.00 | 2 504.00 | | 2 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 611.00 | -2 504.00 | | -2 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 665.00 | 1 952.00 | | 1 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 316.00 | 76 722.00 | | 75 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -73 651.00 | -74 771.00 | | -73 651.00 |
| |
| 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 | 1 877 087.00 | | 2 848.00 | 1 877 087.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 879 935.00 | |
I4 DECREASES Grand Total | | | 1 879 935.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 877 087.00 | | 2 848.00 | 1 877 087.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 6.00 | | | 6.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 504.00 | 2 611.00 | | 2 504.00 |
| |
| 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 | 3 959.00 | 3 959.00 | | 3 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 222.00 | 222.00 | | 222.00 |
VC Group and associates | 110 617.00 | 110 617.00 | | 110 617.00 |
VI Group and Associates | 2 128 250.00 | 2 128 250.00 | | 2 128 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 617.00 | 110 617.00 | | 110 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 132 431.00 | 2 132 431.00 | | 2 132 431.00 |
