| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 890.00 | 858.00 | 1 032.00 | 1 890.00 |
BB Receivables related to investments | 14 938.00 | | 14 938.00 | 14 938.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 397 291.00 | 858.00 | 396 433.00 | 397 291.00 |
BZ Other receivables | 10 331.00 | | 10 331.00 | 10 331.00 |
CF Cash and cash equivalents | 15 150.00 | | 15 150.00 | 15 150.00 |
CJ TOTAL (II) | 25 482.00 | | 25 482.00 | 25 482.00 |
CO Grand total (0 to V) | 422 773.00 | 858.00 | 421 914.00 | 422 773.00 |
CU Other investments | 380 449.00 | | 380 449.00 | 380 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 000.00 | | | 85 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 962.00 | | | -9 962.00 |
DK Regulated provisions | 2 307.00 | | | 2 307.00 |
DL TOTAL (I) | 77 345.00 | | | 77 345.00 |
DU Loans and Debts from Credit Institutions (3) | 50 000.00 | | | 50 000.00 |
DX Trade payables and related accounts | 12 631.00 | | | 12 631.00 |
DY Tax and social security liabilities | 1 864.00 | | | 1 864.00 |
EA Other liabilities | 280 074.00 | | | 280 074.00 |
EC TOTAL (IV) | 344 569.00 | | | 344 569.00 |
EE Grand total (I to V) | 421 914.00 | | | 421 914.00 |
EG Accrued income and payables due within one year | 301 370.00 | | | 301 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 25 229.00 | |
FJ Net sales | | | 25 229.00 | |
FR Total operating income (I) | | | 25 229.00 | |
FW Other purchases and external expenses | | | 3 268.00 | |
FY Salaries and Wages | | | 24 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 858.00 | |
GF Total Operating Expenses (II) | | | 28 154.00 | |
GG - OPERATING RESULT (I - II) | | | -2 925.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 116.00 | |
GP Total financial income (V) | | | 1 116.00 | |
GR Interest and similar expenses | | | 5 846.00 | |
GU Total financial expenses (VI) | | | 5 846.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 307.00 | | | 2 307.00 |
HH Total exceptional expenses (VIII) | 2 307.00 | | | 2 307.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 307.00 | | | -2 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 345.00 | | | 26 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 307.00 | | | 36 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 962.00 | | | -9 962.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 307.00 | | |
7C Grand total | | 2 307.00 | | |
UJ - Exceptional | | 2 307.00 | | |
| |
| 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 | 12 631.00 | 12 631.00 | | 12 631.00 |
8K Other liabilities (including liabilities related to repo transactions) | 280 074.00 | 280 074.00 | | 280 074.00 |
UL Receivables related to investments | 14 938.00 | | | 14 938.00 |
UX Other trade receivables | 10 331.00 | | | 10 331.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | 6 801.00 | 28 331.00 | 50 000.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 269.00 | 10 331.00 | 14 938.00 | 25 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 344 569.00 | 301 370.00 | 28 331.00 | 344 569.00 |
