| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 40 351.00 | 8 070.00 | 32 280.00 | 40 351.00 |
BH Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
BJ TOTAL (I) | 4 424 041.00 | 8 070.00 | 4 415 970.00 | 4 424 041.00 |
CF Cash and cash equivalents | 102 439.00 | | 102 439.00 | 102 439.00 |
CJ TOTAL (II) | 102 439.00 | | 102 439.00 | 102 439.00 |
CO Grand total (0 to V) | 4 526 480.00 | 8 070.00 | 4 518 410.00 | 4 526 480.00 |
CU Other investments | 4 370 690.00 | | 4 370 690.00 | 4 370 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | | | 9 000.00 |
DB Share, merger, contribution premiums, etc. | 49 250.00 | | | 49 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 865.00 | | | -58 865.00 |
DK Regulated provisions | 1 120.00 | | | 1 120.00 |
DL TOTAL (I) | 505.00 | | | 505.00 |
DU Loans and Debts from Credit Institutions (3) | 4 028 633.00 | | | 4 028 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 437 255.00 | | | 437 255.00 |
DX Trade payables and related accounts | 5 736.00 | | | 5 736.00 |
EA Other liabilities | 46 281.00 | | | 46 281.00 |
EC TOTAL (IV) | 4 517 905.00 | | | 4 517 905.00 |
EE Grand total (I to V) | 4 518 410.00 | | | 4 518 410.00 |
EG Accrued income and payables due within one year | 637 249.00 | | | 637 249.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 972.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 070.00 | |
GF Total Operating Expenses (II) | | | 26 042.00 | |
GG - OPERATING RESULT (I - II) | | | -26 042.00 | |
GR Interest and similar expenses | | | 31 703.00 | |
GU Total financial expenses (VI) | | | 31 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 120.00 | | | 1 120.00 |
HH Total exceptional expenses (VIII) | 1 120.00 | | | 1 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 120.00 | | | -1 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 865.00 | | | 58 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 865.00 | | | -58 865.00 |
| |
| 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 | | | 4 424 041.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 40 351.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 383 690.00 | |
I4 DECREASES Grand Total | | | 4 424 041.00 | |
IN DECREASES Start-up, development, or research expenses | | | 40 351.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 383 690.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8 070.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 8 070.00 | | |
| |
| 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 | 5 736.00 | 5 736.00 | | 5 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 281.00 | 46 281.00 | | 46 281.00 |
UT Other financial assets | 13 000.00 | | | 13 000.00 |
VH Loans with a maturity of more than one year at origin | 4 028 633.00 | 584 483.00 | 2 275 010.00 | 4 028 633.00 |
VI Group and Associates | 437 255.00 | 750.00 | 113 176.00 | 437 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 000.00 | | 13 000.00 | 13 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 517 905.00 | 637 249.00 | 2 388 186.00 | 4 517 905.00 |
