| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 685 360.00 | | 3 685 360.00 | 3 685 360.00 |
BZ Other receivables | 11 777.00 | | 11 777.00 | 11 777.00 |
CF Cash and cash equivalents | 7 268.00 | | 7 268.00 | 7 268.00 |
CJ TOTAL (II) | 19 045.00 | | 19 045.00 | 19 045.00 |
CO Grand total (0 to V) | 3 704 405.00 | | 3 704 405.00 | 3 704 405.00 |
CS Evaluated investments - equity method | | | 7.00 | |
CU Other investments | 3 685 360.00 | | 3 685 360.00 | 3 685 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600 000.00 | | | 1 600 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 752.00 | | | -20 752.00 |
DK Regulated provisions | 842.00 | | | 842.00 |
DL TOTAL (I) | 1 580 090.00 | | | 1 580 090.00 |
DU Loans and Debts from Credit Institutions (3) | 2 010 533.00 | | | 2 010 533.00 |
DX Trade payables and related accounts | 113 782.00 | | | 113 782.00 |
EC TOTAL (IV) | 2 124 315.00 | | | 2 124 315.00 |
EE Grand total (I to V) | 3 704 405.00 | | | 3 704 405.00 |
EG Accrued income and payables due within one year | 2 124 315.00 | | | 2 124 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 377.00 | |
GF Total Operating Expenses (II) | | | 19 377.00 | |
GG - OPERATING RESULT (I - II) | | | -19 377.00 | |
GR Interest and similar expenses | | | 533.00 | |
GU Total financial expenses (VI) | | | 533.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 842.00 | | | 842.00 |
HH Total exceptional expenses (VIII) | 842.00 | | | 842.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -842.00 | | | -842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 752.00 | | | 20 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 752.00 | | | -20 752.00 |
| |
| 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 | | | 3 685 360.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 685 360.00 | |
I4 DECREASES Grand Total | | | 3 685 360.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 685 360.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 842.00 | | |
7C Grand total | | 842.00 | | |
UJ - Exceptional | | 842.00 | | |
| |
| 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 | 113 782.00 | 113 782.00 | | 113 782.00 |
VB VAT | 11 777.00 | 11 777.00 | | 11 777.00 |
VH Loans with a maturity of more than one year at origin | 2 010 533.00 | 512 101.00 | 1 498 432.00 | 2 010 533.00 |
VJ Loans taken out during the year | 2 010 000.00 | | | 2 010 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 777.00 | 11 777.00 | | 11 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 124 315.00 | 625 883.00 | 1 498 432.00 | 2 124 315.00 |
