| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 420 000.00 | | 420 000.00 | 420 000.00 |
BJ TOTAL (I) | 683 645.00 | 263 640.00 | 420 005.00 | 683 645.00 |
BZ Other receivables | 1 688 012.00 | 1 685 275.00 | 2 737.00 | 1 688 012.00 |
CF Cash and cash equivalents | 45 352.00 | | 45 352.00 | 45 352.00 |
CJ TOTAL (II) | 1 733 364.00 | 1 685 275.00 | 48 089.00 | 1 733 364.00 |
CO Grand total (0 to V) | 2 417 010.00 | 1 948 915.00 | 468 095.00 | 2 417 010.00 |
CR Shares due in more than one year | 1 687 605.00 | | | 1 687 605.00 |
CU Other investments | 263 645.00 | 263 640.00 | 5.00 | 263 645.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 400.00 | 152 400.00 | | 152 400.00 |
DF Regulated reserves (1) | 49.00 | 49.00 | | 49.00 |
DH Retained earnings | -42 010.00 | | | -42 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 511.00 | -42 010.00 | | -46 511.00 |
DL TOTAL (I) | 63 926.00 | 110 438.00 | | 63 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 384 291.00 | 375 679.00 | | 384 291.00 |
DX Trade payables and related accounts | 19 876.00 | 19 823.00 | | 19 876.00 |
EC TOTAL (IV) | 404 168.00 | 395 503.00 | | 404 168.00 |
EE Grand total (I to V) | 468 095.00 | 505 941.00 | | 468 095.00 |
EG Accrued income and payables due within one year | 28 488.00 | 26 822.00 | | 28 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 919.00 | |
FX Taxes, duties, and similar payments | | | 981.00 | |
GF Total Operating Expenses (II) | | | 37 900.00 | |
GG - OPERATING RESULT (I - II) | | | -37 900.00 | |
GR Interest and similar expenses | | | 8 611.00 | |
GU Total financial expenses (VI) | | | 8 611.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 844.00 | | |
HD Total exceptional income (VII) | | 1 844.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 844.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 844.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 511.00 | 43 854.00 | | 46 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 511.00 | -42 010.00 | | -46 511.00 |
| |
| 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 | 683 645.00 | | | 683 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 263 645.00 | |
I4 DECREASES Grand Total | | | 683 645.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 420 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 420 000.00 | | | 420 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 263 645.00 | | | 263 645.00 |
| |
| 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 | 19 877.00 | 19 877.00 | | 19 877.00 |
VC Group and associates | 1 687 605.00 | | 1 687 605.00 | 1 687 605.00 |
VI Group and Associates | 384 291.00 | 8 612.00 | 375 680.00 | 384 291.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 408.00 | 408.00 | | 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 688 013.00 | 408.00 | 1 687 605.00 | 1 688 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 404 168.00 | 28 489.00 | 375 680.00 | 404 168.00 |
