| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 920 804.00 | 1 779 175.00 | 2 141 629.00 | 3 920 804.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 3 920 804.00 | 1 779 175.00 | 2 141 629.00 | 3 920 804.00 |
CU Other investments | 3 920 804.00 | 1 779 175.00 | 2 141 629.00 | 3 920 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 458 710.00 | 2 458 710.00 | | 2 458 710.00 |
DH Retained earnings | -982 753.00 | -1 233 946.00 | | -982 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 454 881.00 | 251 192.00 | | 454 881.00 |
DK Regulated provisions | 82 747.00 | 82 747.00 | | 82 747.00 |
DL TOTAL (I) | 2 013 585.00 | 1 558 703.00 | | 2 013 585.00 |
DX Trade payables and related accounts | 2 955.00 | 2 856.00 | | 2 955.00 |
EA Other liabilities | 125 090.00 | 142 106.00 | | 125 090.00 |
EC TOTAL (IV) | 128 045.00 | 144 962.00 | | 128 045.00 |
EE Grand total (I to V) | 2 141 629.00 | 1 703 665.00 | | 2 141 629.00 |
EG Accrued income and payables due within one year | 128 045.00 | | | 128 045.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 063.00 | |
GF Total Operating Expenses (II) | | | 13 063.00 | |
GG - OPERATING RESULT (I - II) | | | -13 063.00 | |
GL Other interest and similar income | | | 467 944.00 | |
GP Total financial income (V) | | | 467 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 467 944.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 454 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 467 944.00 | 265 395.00 | | 467 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 063.00 | 14 203.00 | | 13 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 454 881.00 | 251 192.00 | | 454 881.00 |
| |
| 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 | 3 920 804.00 | | | 3 920 804.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 920 804.00 | |
I4 DECREASES Grand Total | | | 3 920 804.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 920 804.00 | | | 3 920 804.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 247 119.00 | | 467 944.00 | 2 247 119.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 82 747.00 | | | 82 747.00 |
7B Total provisions for depreciation | 2 247 119.00 | | 467 944.00 | 2 247 119.00 |
7C Grand total | 2 329 865.00 | | 467 944.00 | 2 329 865.00 |
| |
| 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 | 2 955.00 | 2 955.00 | | 2 955.00 |
VI Group and Associates | 125 090.00 | 125 090.00 | | 125 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 045.00 | 128 045.00 | | 128 045.00 |
