| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 9 938 500.00 | | 9 938 500.00 | 9 938 500.00 |
BJ TOTAL (I) | 34 070 509.00 | | 34 070 509.00 | 34 070 509.00 |
BZ Other receivables | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | 10 739 411.00 | | 10 739 411.00 | 10 739 411.00 |
CJ TOTAL (II) | 10 739 911.00 | | 10 739 911.00 | 10 739 911.00 |
CO Grand total (0 to V) | 44 810 420.00 | | 44 810 420.00 | 44 810 420.00 |
CU Other investments | 24 132 009.00 | | 24 132 009.00 | 24 132 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000 000.00 | | | 40 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 580.00 | | | -2 580.00 |
DL TOTAL (I) | 39 997 420.00 | | | 39 997 420.00 |
DX Trade payables and related accounts | 3 000.00 | | | 3 000.00 |
DZ Fixed asset liabilities and related accounts | 4 810 000.00 | | | 4 810 000.00 |
EC TOTAL (IV) | 4 813 000.00 | | | 4 813 000.00 |
EE Grand total (I to V) | 44 810 420.00 | | | 44 810 420.00 |
EG Accrued income and payables due within one year | 3 000.00 | | | 3 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 580.00 | |
GF Total Operating Expenses (II) | | | 2 580.00 | |
GG - OPERATING RESULT (I - II) | | | -2 580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 580.00 | | | 2 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 580.00 | | | -2 580.00 |
| |
| 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 | | | 34 070 509.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 34 070 509.00 | |
I4 DECREASES Grand Total | | | 34 070 509.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 34 070 509.00 | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 810 000.00 | | 4 810 000.00 | 4 810 000.00 |
VB VAT | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 500.00 | 500.00 | | 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 813 000.00 | 3 000.00 | 4 810 000.00 | 4 813 000.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 80.00 | | | 80.00 |
YT Subcontracting | 2 500.00 | | | 2 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 580.00 | | | 2 580.00 |
