| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 195.00 | 1 195.00 | | 1 195.00 |
BJ TOTAL (I) | 933 832.00 | 461 195.00 | 472 638.00 | 933 832.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 806.00 | | 3 806.00 | 3 806.00 |
CJ TOTAL (II) | 3 806.00 | | 3 806.00 | 3 806.00 |
CO Grand total (0 to V) | 937 638.00 | 461 195.00 | 476 444.00 | 937 638.00 |
CU Other investments | 932 638.00 | 460 000.00 | 472 638.00 | 932 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 205 893.00 | 205 893.00 | | 205 893.00 |
DH Retained earnings | -286 371.00 | -245 200.00 | | -286 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 602.00 | -41 171.00 | | -53 602.00 |
DK Regulated provisions | 47 640.00 | 47 640.00 | | 47 640.00 |
DL TOTAL (I) | -80 940.00 | -27 338.00 | | -80 940.00 |
DU Loans and Debts from Credit Institutions (3) | 380 057.00 | 438 029.00 | | 380 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 333.00 | 164 663.00 | | 175 333.00 |
DY Tax and social security liabilities | 1 993.00 | | | 1 993.00 |
EC TOTAL (IV) | 557 383.00 | 602 692.00 | | 557 383.00 |
EE Grand total (I to V) | 476 444.00 | 575 354.00 | | 476 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 686.00 | |
FX Taxes, duties, and similar payments | | | 94.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36.00 | |
GF Total Operating Expenses (II) | | | 2 816.00 | |
GG - OPERATING RESULT (I - II) | | | -2 816.00 | |
GL Other interest and similar income | | | 51 086.00 | |
GP Total financial income (V) | | | 51 086.00 | |
GQ Financial allocations to depreciation and provisions | | | 100 000.00 | |
GR Interest and similar expenses | | | 10 981.00 | |
GU Total financial expenses (VI) | | | 110 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 9 528.00 | | |
HH Total exceptional expenses (VIII) | | 9 528.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9 528.00 | | |
HK Income tax | -9 110.00 | -10 285.00 | | -9 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 086.00 | 53 598.00 | | 51 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 688.00 | 94 769.00 | | 104 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 602.00 | -41 171.00 | | -53 602.00 |
| |
| 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 | 933 832.00 | | | 933 832.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 195.00 | | | 1 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 932 638.00 | |
I4 DECREASES Grand Total | | | 933 832.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 195.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 932 638.00 | | | 932 638.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 159.00 | 36.00 | | 1 159.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 159.00 | 36.00 | | 1 159.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 47 640.00 | | | 47 640.00 |
7C Grand total | 47 640.00 | | | 47 640.00 |
| |
| 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 | 76 514.00 | 76 514.00 | | 76 514.00 |
8K Other liabilities (including liabilities related to repo transactions) | 98 819.00 | 98 819.00 | | 98 819.00 |
VH Loans with a maturity of more than one year at origin | 380 057.00 | 59 444.00 | 253 238.00 | 380 057.00 |
VK Loans repaid during the year | 57 972.00 | | | 57 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 557 383.00 | 236 770.00 | 253 238.00 | 557 383.00 |
