| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 617.00 | 66.00 | 8 551.00 | 8 617.00 |
BJ TOTAL (I) | 705 023.00 | 66.00 | 704 956.00 | 705 023.00 |
BZ Other receivables | 21 870.00 | | 21 870.00 | 21 870.00 |
CF Cash and cash equivalents | 11 021.00 | | 11 021.00 | 11 021.00 |
CJ TOTAL (II) | 32 891.00 | | 32 891.00 | 32 891.00 |
CO Grand total (0 to V) | 737 914.00 | 66.00 | 737 848.00 | 737 914.00 |
CU Other investments | 696 405.00 | | 696 405.00 | 696 405.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 990.00 | | | 67 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 530.00 | | | -3 530.00 |
DK Regulated provisions | 11.00 | | | 11.00 |
DL TOTAL (I) | 64 470.00 | | | 64 470.00 |
DU Loans and Debts from Credit Institutions (3) | 614 629.00 | | | 614 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 960.00 | | | 35 960.00 |
DX Trade payables and related accounts | 636.00 | | | 636.00 |
DZ Fixed asset liabilities and related accounts | 22 152.00 | | | 22 152.00 |
EC TOTAL (IV) | 673 377.00 | | | 673 377.00 |
EE Grand total (I to V) | 737 848.00 | | | 737 848.00 |
EG Accrued income and payables due within one year | 673 377.00 | | | 673 377.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 614 629.00 | | | 614 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 66.00 | |
GF Total Operating Expenses (II) | | | 702.00 | |
GG - OPERATING RESULT (I - II) | | | -702.00 | |
GR Interest and similar expenses | | | 2 817.00 | |
GU Total financial expenses (VI) | | | 2 817.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 530.00 | | | 3 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 530.00 | | | -3 530.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 696 405.00 | |
I4 DECREASES Grand Total | | | 705 023.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 618.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 66.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 66.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 11.00 | | |
7C Grand total | | 11.00 | | |
UJ - Exceptional | | 11.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 960.00 | 960.00 | | 960.00 |
8B Suppliers and Related Accounts | 636.00 | 636.00 | | 636.00 |
8J Fixed Asset Liabilities and Related Accounts | 22 153.00 | 22 153.00 | | 22 153.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 000.00 | 35 000.00 | | 35 000.00 |
VG Loans with a maturity of up to one year at origin | 614 629.00 | 614 629.00 | | 614 629.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 870.00 | 21 870.00 | | 21 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 673 378.00 | 673 378.00 | | 673 378.00 |
