| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 501 290.00 | | 10 501 290.00 | 10 501 290.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 2 368.00 | | 2 368.00 | 2 368.00 |
CF Cash and cash equivalents | 35 387.00 | | 35 387.00 | 35 387.00 |
CJ TOTAL (II) | 61 756.00 | | 61 756.00 | 61 756.00 |
CO Grand total (0 to V) | 10 563 046.00 | | 10 563 046.00 | 10 563 046.00 |
CU Other investments | 10 501 290.00 | | 10 501 290.00 | 10 501 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 499 760.00 | | | 10 499 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 063.00 | | | -1 063.00 |
DK Regulated provisions | 179.00 | | | 179.00 |
DL TOTAL (I) | 10 498 875.00 | | | 10 498 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 546.00 | | | 24 546.00 |
DX Trade payables and related accounts | 2 035.00 | | | 2 035.00 |
DY Tax and social security liabilities | 7 354.00 | | | 7 354.00 |
EA Other liabilities | 30 235.00 | | | 30 235.00 |
EC TOTAL (IV) | 64 170.00 | | | 64 170.00 |
EE Grand total (I to V) | 10 563 046.00 | | | 10 563 046.00 |
EG Accrued income and payables due within one year | 64 170.00 | | | 64 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 250.00 | | 116 250.00 | 116 250.00 |
FJ Net sales | 116 250.00 | | 116 250.00 | 116 250.00 |
FR Total operating income (I) | | | 116 250.00 | |
FW Other purchases and external expenses | | | 6 974.00 | |
FY Salaries and Wages | | | 110 160.00 | |
GF Total Operating Expenses (II) | | | 117 134.00 | |
GG - OPERATING RESULT (I - II) | | | -884.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 179.00 | | | 179.00 |
HH Total exceptional expenses (VIII) | 179.00 | | | 179.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -179.00 | | | -179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 250.00 | | | 116 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 313.00 | | | 117 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 063.00 | | | -1 063.00 |
| |
| 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 | | | 10 501 290.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 10 501 290.00 | |
I4 DECREASES Grand Total | | | 10 501 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10 501 290.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 179.00 | | |
7C Grand total | | 179.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2 368.00 | 2 368.00 | | 2 368.00 |
