| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 819 773.00 | | 819 773.00 | 819 773.00 |
BZ Other receivables | 7 856.00 | | 7 856.00 | 7 856.00 |
CF Cash and cash equivalents | 8 945.00 | | 8 945.00 | 8 945.00 |
CJ TOTAL (II) | 16 801.00 | | 16 801.00 | 16 801.00 |
CO Grand total (0 to V) | 836 573.00 | | 836 573.00 | 836 573.00 |
CU Other investments | 819 773.00 | | 819 773.00 | 819 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 000.00 | 255 000.00 | | 255 000.00 |
DD Legal reserve (1) | 25 500.00 | 25 500.00 | | 25 500.00 |
DG Other reserves | 55 638.00 | 79 589.00 | | 55 638.00 |
DH Retained earnings | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 476.00 | -23 950.00 | | -18 476.00 |
DK Regulated provisions | 18 485.00 | 17 253.00 | | 18 485.00 |
DL TOTAL (I) | 336 147.00 | 353 391.00 | | 336 147.00 |
DU Loans and Debts from Credit Institutions (3) | 201 344.00 | 279 115.00 | | 201 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 962.00 | 195 541.00 | | 292 962.00 |
DX Trade payables and related accounts | 6 120.00 | 3 206.00 | | 6 120.00 |
EC TOTAL (IV) | 500 426.00 | 477 863.00 | | 500 426.00 |
EE Grand total (I to V) | 836 573.00 | 831 254.00 | | 836 573.00 |
EI Including equity loans | 292 962.00 | | | 292 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 821.00 | |
GF Total Operating Expenses (II) | | | 7 821.00 | |
GG - OPERATING RESULT (I - II) | | | -7 821.00 | |
GR Interest and similar expenses | | | 17 278.00 | |
GU Total financial expenses (VI) | | | 17 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | 169.00 | | 1.00 |
HG Exceptional depreciation and provisions | 1 232.00 | 3 697.00 | | 1 232.00 |
HH Total exceptional expenses (VIII) | 1 233.00 | 3 866.00 | | 1 233.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 233.00 | -3 866.00 | | -1 233.00 |
HK Income tax | -7 856.00 | -6 428.00 | | -7 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 476.00 | 23 950.00 | | 18 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 476.00 | -23 950.00 | | -18 476.00 |
| |
| 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 | 819 773.00 | | | 819 773.00 |
I3 DECREASES Total Financial Fixed Assets | | | 819 773.00 | |
I4 DECREASES Grand Total | | | 819 773.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 819 773.00 | | | 819 773.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 253.00 | 1 232.00 | | 17 253.00 |
7C Grand total | 17 253.00 | 1 232.00 | | 17 253.00 |
UJ - Exceptional | | 1 232.00 | | |
| |
| 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 | 6 120.00 | 6 120.00 | | 6 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 292 962.00 | 292 962.00 | | 292 962.00 |
VG Loans with a maturity of up to one year at origin | 279.00 | 279.00 | | 279.00 |
VH Loans with a maturity of more than one year at origin | 201 066.00 | 81 011.00 | 120 055.00 | 201 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 856.00 | 7 856.00 | 18 485.00 | 7 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 500 426.00 | 380 371.00 | 120 055.00 | 500 426.00 |
