| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 336 113.00 | | 336 113.00 | 336 113.00 |
BZ Other receivables | 12 141.00 | | 12 141.00 | 12 141.00 |
CF Cash and cash equivalents | 23 553.00 | | 23 553.00 | 23 553.00 |
CJ TOTAL (II) | 35 694.00 | | 35 694.00 | 35 694.00 |
CO Grand total (0 to V) | 371 807.00 | | 371 807.00 | 371 807.00 |
CU Other investments | 336 113.00 | | 336 113.00 | 336 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | | | 80 000.00 |
DH Retained earnings | -18 208.00 | | | -18 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 929.00 | | | -2 929.00 |
DK Regulated provisions | 18 586.00 | | | 18 586.00 |
DL TOTAL (I) | 77 447.00 | | | 77 447.00 |
DU Loans and Debts from Credit Institutions (3) | 225 822.00 | | | 225 822.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 368.00 | | | 68 368.00 |
DX Trade payables and related accounts | 169.00 | | | 169.00 |
EC TOTAL (IV) | 294 360.00 | | | 294 360.00 |
EE Grand total (I to V) | 371 807.00 | | | 371 807.00 |
EG Accrued income and payables due within one year | 106 716.00 | | | 106 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 867.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 2 009.00 | |
GG - OPERATING RESULT (I - II) | | | -2 009.00 | |
GR Interest and similar expenses | | | 3 588.00 | |
GU Total financial expenses (VI) | | | 3 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 280.00 | | | 9 280.00 |
HH Total exceptional expenses (VIII) | 9 280.00 | | | 9 280.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 280.00 | | | -9 280.00 |
HK Income tax | -11 949.00 | | | -11 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 929.00 | | | 2 929.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 929.00 | | | -2 929.00 |
| |
| 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 | 336 113.00 | | | 336 113.00 |
I3 DECREASES Total Financial Fixed Assets | | | 336 113.00 | |
I4 DECREASES Grand Total | | | 336 113.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 336 113.00 | | | 336 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 305.00 | 9 280.00 | | 9 305.00 |
7C Grand total | 9 305.00 | 9 280.00 | | 9 305.00 |
UJ - Exceptional | | 9 280.00 | | |
| |
| 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 | 169.00 | 169.00 | | 169.00 |
VH Loans with a maturity of more than one year at origin | 225 822.00 | 38 178.00 | 149 326.00 | 225 822.00 |
VI Group and Associates | 68 368.00 | 68 368.00 | | 68 368.00 |
VK Loans repaid during the year | 35 989.00 | | | 35 989.00 |
VM Income taxes | 12 141.00 | | | 12 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 141.00 | 12 141.00 | | 12 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 360.00 | 106 716.00 | 149 326.00 | 294 360.00 |
