| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 523 428.00 | | 5 523 428.00 | 5 523 428.00 |
BZ Other receivables | 127 318.00 | | 127 318.00 | 127 318.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 127 330.00 | | 127 330.00 | 127 330.00 |
CO Grand total (0 to V) | 5 650 758.00 | | 5 650 758.00 | 5 650 758.00 |
CU Other investments | 5 523 428.00 | | 5 523 428.00 | 5 523 428.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 279 000.00 | | | 3 279 000.00 |
DD Legal reserve (1) | 115 436.00 | | | 115 436.00 |
DG Other reserves | 2 052 289.00 | | | 2 052 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 526.00 | | | -3 526.00 |
DK Regulated provisions | 23 428.00 | | | 23 428.00 |
DL TOTAL (I) | 5 466 628.00 | | | 5 466 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 910.00 | | | 181 910.00 |
DX Trade payables and related accounts | 1 020.00 | | | 1 020.00 |
DY Tax and social security liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 184 130.00 | | | 184 130.00 |
EE Grand total (I to V) | 5 650 758.00 | | | 5 650 758.00 |
EG Accrued income and payables due within one year | 184 130.00 | | | 184 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 876.00 | |
FZ Social Security Contributions | | | 1 200.00 | |
GF Total Operating Expenses (II) | | | 3 076.00 | |
GG - OPERATING RESULT (I - II) | | | -3 076.00 | |
GR Interest and similar expenses | | | 450.00 | |
GU Total financial expenses (VI) | | | 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 200.00 | | | 1 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 526.00 | | | 3 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 526.00 | | | -3 526.00 |
| |
| 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 | 5 523 428.00 | | | 5 523 428.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 523 428.00 | |
I4 DECREASES Grand Total | | | 5 523 428.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 523 428.00 | | | 5 523 428.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 428.00 | | | 23 428.00 |
7C Grand total | 23 428.00 | | | 23 428.00 |
| |
| 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 | 1 020.00 | 1 020.00 | | 1 020.00 |
8D Social Security and Other Social Organizations | 1 200.00 | 1 200.00 | | 1 200.00 |
VC Group and associates | 127 318.00 | 127 318.00 | | 127 318.00 |
VI Group and Associates | 181 910.00 | 181 910.00 | | 181 910.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 318.00 | 127 318.00 | | 127 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 130.00 | 184 130.00 | | 184 130.00 |
