| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 075 697.00 | 5 075 697.00 | | 5 075 697.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 6.00 | | 6.00 | 6.00 |
CO Grand total (0 to V) | 5 075 703.00 | 5 075 697.00 | 6.00 | 5 075 703.00 |
CU Other investments | 5 075 697.00 | 5 075 697.00 | | 5 075 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 976 176.00 | 4 976 176.00 | | 4 976 176.00 |
DB Share, merger, contribution premiums, etc. | 99 523.00 | 99 523.00 | | 99 523.00 |
DH Retained earnings | -9 374.00 | -7 338.00 | | -9 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 083 006.00 | -2 036.00 | | -5 083 006.00 |
DL TOTAL (I) | -16 680.00 | 5 066 326.00 | | -16 680.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 970.00 | 9 100.00 | | 11 970.00 |
DX Trade payables and related accounts | 4 702.00 | 1 586.00 | | 4 702.00 |
EC TOTAL (IV) | 16 685.00 | 10 686.00 | | 16 685.00 |
EE Grand total (I to V) | 6.00 | 5 077 012.00 | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 308.00 | |
GF Total Operating Expenses (II) | | | 7 308.00 | |
GG - OPERATING RESULT (I - II) | | | -7 308.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 075 697.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 5 075 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 075 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 083 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 083 006.00 | 2 036.00 | | 5 083 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 083 006.00 | -2 036.00 | | -5 083 006.00 |
| |
| 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 | 5 075 697.00 | | | 5 075 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 075 697.00 | |
I4 DECREASES Grand Total | | | 5 075 697.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 075 697.00 | | | 5 075 697.00 |
| |
| 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 | 4 702.00 | 4 702.00 | | 4 702.00 |
VH Loans with a maturity of more than one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 11 970.00 | 11 970.00 | | 11 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 685.00 | 16 685.00 | | 16 685.00 |
