| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 89.00 | | 89.00 | 89.00 |
BJ TOTAL (I) | 71 505 529.00 | | 71 505 529.00 | 71 505 529.00 |
CF Cash and cash equivalents | 119 133.00 | | 119 133.00 | 119 133.00 |
CH Prepaid expenses | 128.00 | | 128.00 | 128.00 |
CJ TOTAL (II) | 119 261.00 | | 119 261.00 | 119 261.00 |
CO Grand total (0 to V) | 71 624 790.00 | | 71 624 790.00 | 71 624 790.00 |
CU Other investments | 71 505 440.00 | | 71 505 440.00 | 71 505 440.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 158 654.00 | 6 828 654.00 | | 7 158 654.00 |
DB Share, merger, contribution premiums, etc. | 60 202 898.00 | 57 232 898.00 | | 60 202 898.00 |
DD Legal reserve (1) | 265 881.00 | | | 265 881.00 |
DH Retained earnings | 4 027 436.00 | -1 047 219.00 | | 4 027 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 545.00 | 5 340 536.00 | | -54 545.00 |
DL TOTAL (I) | 71 600 324.00 | 68 354 869.00 | | 71 600 324.00 |
DU Loans and Debts from Credit Institutions (3) | 2.00 | | | 2.00 |
DX Trade payables and related accounts | 24 464.00 | 10 450.00 | | 24 464.00 |
DY Tax and social security liabilities | | 43.00 | | |
EC TOTAL (IV) | 24 466.00 | 10 493.00 | | 24 466.00 |
EE Grand total (I to V) | 71 624 790.00 | 68 365 362.00 | | 71 624 790.00 |
EG Accrued income and payables due within one year | 24 466.00 | 10 493.00 | | 24 466.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2.00 | | | 2.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 54 546.00 | |
GF Total Operating Expenses (II) | | | 54 546.00 | |
GG - OPERATING RESULT (I - II) | | | -54 546.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 43.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 5 375 767.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 546.00 | 35 231.00 | | 54 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 545.00 | 5 340 536.00 | | -54 545.00 |
| |
| 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 | 68 205 440.00 | | 3 300 089.00 | 68 205 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 71 505 529.00 | |
I4 DECREASES Grand Total | | | 71 505 529.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 68 205 440.00 | | 3 300 089.00 | 68 205 440.00 |
| |
| 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 | 24 464.00 | 24 464.00 | | 24 464.00 |
UT Other financial assets | 89.00 | | 89.00 | 89.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VS Prepaid expenses | 128.00 | 128.00 | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 218.00 | 128.00 | 89.00 | 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 466.00 | 24 466.00 | | 24 466.00 |
