| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 992 113.00 | | 5 992 113.00 | 5 992 113.00 |
BV Advances and down payments on orders | 550.00 | | 550.00 | 550.00 |
CF Cash and cash equivalents | 27 388.00 | | 27 388.00 | 27 388.00 |
CJ TOTAL (II) | 27 938.00 | | 27 938.00 | 27 938.00 |
CO Grand total (0 to V) | 6 020 051.00 | | 6 020 051.00 | 6 020 051.00 |
CU Other investments | 5 992 113.00 | | 5 992 113.00 | 5 992 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 711 249.00 | | | 4 711 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 409.00 | | | -10 409.00 |
DK Regulated provisions | 3 799.00 | | | 3 799.00 |
DL TOTAL (I) | 4 704 639.00 | | | 4 704 639.00 |
DU Loans and Debts from Credit Institutions (3) | 1 314 032.00 | | | 1 314 032.00 |
DX Trade payables and related accounts | 1 380.00 | | | 1 380.00 |
EC TOTAL (IV) | 1 315 412.00 | | | 1 315 412.00 |
EE Grand total (I to V) | 6 020 051.00 | | | 6 020 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 578.00 | |
GF Total Operating Expenses (II) | | | 2 578.00 | |
GG - OPERATING RESULT (I - II) | | | -2 578.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 4 032.00 | |
GU Total financial expenses (VI) | | | 4 032.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 032.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 799.00 | | | 3 799.00 |
HH Total exceptional expenses (VIII) | 3 799.00 | | | 3 799.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 799.00 | | | -3 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 409.00 | | | 10 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 409.00 | | | -10 409.00 |
| |
| 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 | 5 992 113.00 | | | 5 992 113.00 |
I3 DECREASES Total Financial Fixed Assets | 5 992 113.00 | | | 5 992 113.00 |
I4 DECREASES Grand Total | 5 992 113.00 | | | 5 992 113.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 992 113.00 | | | 5 992 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 799.00 | | |
7C Grand total | | 3 799.00 | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 3 799.00 | | |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
VH Loans with a maturity of more than one year at origin | 1 310 000.00 | 184 022.00 | 746 452.00 | 1 310 000.00 |
VJ Loans taken out during the year | 1 310 000.00 | | | 1 310 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 311 380.00 | 185 402.00 | 746 452.00 | 1 311 380.00 |
