| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50 750.00 | | 50 750.00 | 50 750.00 |
BZ Other receivables | 11 974 592.00 | | 11 974 592.00 | 11 974 592.00 |
CF Cash and cash equivalents | 6 067.00 | | 6 067.00 | 6 067.00 |
CJ TOTAL (II) | 11 980 658.00 | | 11 980 658.00 | 11 980 658.00 |
CO Grand total (0 to V) | 12 031 408.00 | | 12 031 408.00 | 12 031 408.00 |
CU Other investments | 50 750.00 | | 50 750.00 | 50 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 230.00 | | | 46 230.00 |
DB Share, merger, contribution premiums, etc. | 11 978 516.00 | | | 11 978 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 766.00 | | | -6 766.00 |
DL TOTAL (I) | 12 017 980.00 | | | 12 017 980.00 |
DX Trade payables and related accounts | 13 428.00 | | | 13 428.00 |
EC TOTAL (IV) | 13 428.00 | | | 13 428.00 |
EE Grand total (I to V) | 12 031 408.00 | | | 12 031 408.00 |
EG Accrued income and payables due within one year | 13 428.00 | | | 13 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 112.00 | |
GF Total Operating Expenses (II) | | | 18 112.00 | |
GG - OPERATING RESULT (I - II) | | | -18 112.00 | |
GL Other interest and similar income | | | 11 644.00 | |
GP Total financial income (V) | | | 11 644.00 | |
GR Interest and similar expenses | | | 297.00 | |
GU Total financial expenses (VI) | | | 297.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HF Exceptional expenses on capital transactions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | | | 10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 644.00 | | | 21 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 410.00 | | | 28 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 766.00 | | | -6 766.00 |
| |
| 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 | | | 60 750.00 | |
I3 DECREASES Total Financial Fixed Assets | | 10 000.00 | 50 750.00 | |
I4 DECREASES Grand Total | | 10 000.00 | 50 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 60 750.00 | |
| |
| 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 | 13 428.00 | 13 428.00 | | 13 428.00 |
VB VAT | 7 544.00 | 7 544.00 | | 7 544.00 |
VC Group and associates | 11 957 048.00 | 11 957 048.00 | | 11 957 048.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 974 592.00 | 11 974 592.00 | | 11 974 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 428.00 | 13 428.00 | | 13 428.00 |
