| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 609 476.00 | | 2 609 476.00 | 2 609 476.00 |
CF Cash and cash equivalents | 606.00 | | 606.00 | 606.00 |
CJ TOTAL (II) | 606.00 | | 606.00 | 606.00 |
CO Grand total (0 to V) | 2 610 082.00 | | 2 610 082.00 | 2 610 082.00 |
CU Other investments | 2 609 476.00 | | 2 609 476.00 | 2 609 476.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 600 929.00 | 2 600 929.00 | | 2 600 929.00 |
DB Share, merger, contribution premiums, etc. | 14 999.00 | 14 999.00 | | 14 999.00 |
DH Retained earnings | -36 219.00 | -28 346.00 | | -36 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 569.00 | -7 873.00 | | -6 569.00 |
DK Regulated provisions | 8 539.00 | 8 254.00 | | 8 539.00 |
DL TOTAL (I) | 2 581 678.00 | 2 587 962.00 | | 2 581 678.00 |
DX Trade payables and related accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
EA Other liabilities | 22 404.00 | 16 165.00 | | 22 404.00 |
EC TOTAL (IV) | 28 404.00 | 22 165.00 | | 28 404.00 |
EE Grand total (I to V) | 2 610 082.00 | 2 610 128.00 | | 2 610 082.00 |
EG Accrued income and payables due within one year | 28 404.00 | 22 165.00 | | 28 404.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 000.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 6 045.00 | |
GG - OPERATING RESULT (I - II) | | | -6 045.00 | |
GR Interest and similar expenses | | | 239.00 | |
GU Total financial expenses (VI) | | | 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 284.00 | 1 707.00 | | 284.00 |
HH Total exceptional expenses (VIII) | 284.00 | 1 707.00 | | 284.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -284.00 | -1 707.00 | | -284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 569.00 | 7 873.00 | | 6 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 569.00 | -7 873.00 | | -6 569.00 |
| |
| 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 | 2 609 476.00 | | | 2 609 476.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 609 476.00 | |
I4 DECREASES Grand Total | | | 2 609 476.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 609 476.00 | | | 2 609 476.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 254.00 | 284.00 | | 8 254.00 |
7C Grand total | 8 254.00 | 284.00 | | 8 254.00 |
UJ - Exceptional | | 284.00 | | |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
VI Group and Associates | 22 404.00 | 22 404.00 | | 22 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 404.00 | 28 404.00 | | 28 404.00 |
