| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 840 999.00 | 2 128 831.00 | 5 712 168.00 | 7 840 999.00 |
CF Cash and cash equivalents | 2 957.00 | | 2 957.00 | 2 957.00 |
CJ TOTAL (II) | 2 957.00 | | 2 957.00 | 2 957.00 |
CO Grand total (0 to V) | 7 843 956.00 | 2 128 831.00 | 5 715 125.00 | 7 843 956.00 |
CU Other investments | 7 840 999.00 | 2 128 831.00 | 5 712 168.00 | 7 840 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 864 400.00 | 7 864 400.00 | | 7 864 400.00 |
DH Retained earnings | -2 521 799.00 | -356 138.00 | | -2 521 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 997.00 | -2 165 660.00 | | 357 997.00 |
DL TOTAL (I) | 5 700 598.00 | 5 342 601.00 | | 5 700 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 071.00 | | | 10 071.00 |
DX Trade payables and related accounts | 4 455.00 | 4 455.00 | | 4 455.00 |
EC TOTAL (IV) | 14 526.00 | 4 455.00 | | 14 526.00 |
EE Grand total (I to V) | 5 715 125.00 | 5 347 056.00 | | 5 715 125.00 |
EG Accrued income and payables due within one year | 14 526.00 | 4 455.00 | | 14 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 323.00 | |
GF Total Operating Expenses (II) | | | 7 323.00 | |
GG - OPERATING RESULT (I - II) | | | -7 323.00 | |
GM Reversals of provisions and transfers of expenses | | | 365 391.00 | |
GP Total financial income (V) | | | 365 391.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 71.00 | |
GU Total financial expenses (VI) | | | 71.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 357 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 365 391.00 | | | 365 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 394.00 | 2 165 660.00 | | 7 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 997.00 | -2 165 660.00 | | 357 997.00 |
| |
| 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 | 7 840 999.00 | | | 7 840 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 840 999.00 | |
I4 DECREASES Grand Total | | | 7 840 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 840 999.00 | | | 7 840 999.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 494 222.00 | | 365 391.00 | 2 494 222.00 |
7C Grand total | 2 494 222.00 | | 365 391.00 | 2 494 222.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 4 455.00 | 4 455.00 | | 4 455.00 |
VI Group and Associates | 10 071.00 | 10 071.00 | | 10 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 526.00 | 14 526.00 | | 14 526.00 |
