| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 133.00 | | 133.00 | 133.00 |
BJ TOTAL (I) | 25 071 069.00 | | 25 071 069.00 | 25 071 069.00 |
CF Cash and cash equivalents | 201 663.00 | | 201 663.00 | 201 663.00 |
CH Prepaid expenses | 319.00 | | 319.00 | 319.00 |
CJ TOTAL (II) | 201 982.00 | | 201 982.00 | 201 982.00 |
CO Grand total (0 to V) | 25 273 051.00 | | 25 273 051.00 | 25 273 051.00 |
CU Other investments | 25 070 936.00 | | 25 070 936.00 | 25 070 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 001 000.00 | 26 001 000.00 | | 26 001 000.00 |
DH Retained earnings | -749 276.00 | -419 139.00 | | -749 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -330 419.00 | -330 137.00 | | -330 419.00 |
DK Regulated provisions | 43 378.00 | 29 191.00 | | 43 378.00 |
DL TOTAL (I) | 24 964 683.00 | 25 280 915.00 | | 24 964 683.00 |
DX Trade payables and related accounts | 308 368.00 | 82 868.00 | | 308 368.00 |
EC TOTAL (IV) | 308 368.00 | 82 868.00 | | 308 368.00 |
EE Grand total (I to V) | 25 273 051.00 | 25 363 783.00 | | 25 273 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 316 232.00 | |
GF Total Operating Expenses (II) | | | 316 232.00 | |
GG - OPERATING RESULT (I - II) | | | -316 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -316 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 187.00 | 14 187.00 | | 14 187.00 |
HH Total exceptional expenses (VIII) | 14 187.00 | 14 187.00 | | 14 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 187.00 | -14 187.00 | | -14 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 420.00 | 330 137.00 | | 330 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -330 419.00 | -330 137.00 | | -330 419.00 |
| |
| 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 | 25 071 055.00 | | 14.00 | 25 071 055.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 071 069.00 | |
I4 DECREASES Grand Total | | | 25 071 069.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 071 055.00 | | 14.00 | 25 071 055.00 |
| |
| 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 | 308 368.00 | 308 368.00 | | 308 368.00 |
UT Other financial assets | 133.00 | | 133.00 | 133.00 |
VS Prepaid expenses | 319.00 | 319.00 | | 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 452.00 | 319.00 | 133.00 | 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 308 368.00 | 308 368.00 | | 308 368.00 |
