| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 000 096.00 | 9 873 001.00 | 127 095.00 | 10 000 096.00 |
CF Cash and cash equivalents | 16 432.00 | | 16 432.00 | 16 432.00 |
CJ TOTAL (II) | 16 432.00 | | 16 432.00 | 16 432.00 |
CO Grand total (0 to V) | 10 016 528.00 | 9 873 001.00 | 143 527.00 | 10 016 528.00 |
CU Other investments | 10 000 096.00 | 9 873 001.00 | 127 095.00 | 10 000 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 602 253.00 | 37 500.00 | | 602 253.00 |
DH Retained earnings | 6 384.00 | -6 637 290.00 | | 6 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -467 510.00 | -2 791 623.00 | | -467 510.00 |
DL TOTAL (I) | 141 127.00 | -9 391 413.00 | | 141 127.00 |
DP Provisions for Risks | | 9 409 000.00 | | |
DR TOTAL (IV) | | 9 409 000.00 | | |
DX Trade payables and related accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
EC TOTAL (IV) | 2 400.00 | 2 400.00 | | 2 400.00 |
EE Grand total (I to V) | 143 527.00 | 19 987.00 | | 143 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 510.00 | |
GF Total Operating Expenses (II) | | | 3 510.00 | |
GG - OPERATING RESULT (I - II) | | | -3 510.00 | |
GM Reversals of provisions and transfers of expenses | | | 9 409 000.00 | |
GP Total financial income (V) | | | 9 409 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 873 000.00 | |
GU Total financial expenses (VI) | | | 9 873 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -464 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -467 510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 409 000.00 | | | 9 409 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 876 510.00 | 2 791 623.00 | | 9 876 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -467 510.00 | -2 791 623.00 | | -467 510.00 |
| |
| 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 | 1.00 | | 10 000 095.00 | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000 096.00 | |
I4 DECREASES Grand Total | | | 10 000 096.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | 10 000 095.00 | 1.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 9 409 000.00 | | 9 409 000.00 | 9 409 000.00 |
7B Total provisions for depreciation | 1.00 | 9 873 000.00 | | 1.00 |
7C Grand total | 9 409 001.00 | 9 873 000.00 | 9 409 000.00 | 9 409 001.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 873 000.00 | 9 409 000.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 400.00 | 2 400.00 | | 2 400.00 |
