| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 200 000.00 | 758 476.00 | 10 441 524.00 | 11 200 000.00 |
BZ Other receivables | 99.00 | | 99.00 | 99.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 109.00 | | 109.00 | 109.00 |
CO Grand total (0 to V) | 11 200 109.00 | 758 476.00 | 10 441 633.00 | 11 200 109.00 |
CU Other investments | 11 200 000.00 | 758 476.00 | 10 441 524.00 | 11 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 200 100.00 | | | 11 200 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -834 261.00 | | | -834 261.00 |
DL TOTAL (I) | 10 365 839.00 | | | 10 365 839.00 |
DX Trade payables and related accounts | 75 794.00 | | | 75 794.00 |
EC TOTAL (IV) | 75 794.00 | | | 75 794.00 |
EE Grand total (I to V) | 10 441 633.00 | | | 10 441 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 75 794.00 | |
GF Total Operating Expenses (II) | | | 75 794.00 | |
GG - OPERATING RESULT (I - II) | | | -75 794.00 | |
GQ Financial allocations to depreciation and provisions | | | 758 476.00 | |
GU Total financial expenses (VI) | | | 758 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -758 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -834 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10.00 | | | 10.00 |
HD Total exceptional income (VII) | 10.00 | | | 10.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9.00 | | | 9.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10.00 | | | 10.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 834 271.00 | | | 834 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -834 261.00 | | | -834 261.00 |
| |
| 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 | | | 11 200 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 11 200 000.00 | |
I4 DECREASES Grand Total | | | 11 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 11 200 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 758 476.00 | | |
7C Grand total | | 758 476.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 758 476.00 | | |
| |
| 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 | 75 794.00 | 75 794.00 | | 75 794.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 99.00 | 99.00 | | 99.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99.00 | 99.00 | | 99.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 794.00 | 75 794.00 | | 75 794.00 |
