| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 1 057 365.00 | | 1 057 365.00 | 1 057 365.00 |
BZ Other receivables | 31 063.00 | | 31 063.00 | 31 063.00 |
CF Cash and cash equivalents | 5 045.00 | | 5 045.00 | 5 045.00 |
CJ TOTAL (II) | 36 108.00 | | 36 108.00 | 36 108.00 |
CO Grand total (0 to V) | 1 093 473.00 | | 1 093 473.00 | 1 093 473.00 |
CU Other investments | 1 045 365.00 | | 1 045 365.00 | 1 045 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 400.00 | | | -28 400.00 |
DK Regulated provisions | 8 820.00 | | | 8 820.00 |
DL TOTAL (I) | -12 080.00 | | | -12 080.00 |
DU Loans and Debts from Credit Institutions (3) | 584 834.00 | | | 584 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 519 249.00 | | | 519 249.00 |
DX Trade payables and related accounts | 1 470.00 | | | 1 470.00 |
EC TOTAL (IV) | 1 105 553.00 | | | 1 105 553.00 |
EE Grand total (I to V) | 1 093 473.00 | | | 1 093 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 883.00 | |
GF Total Operating Expenses (II) | | | 7 883.00 | |
GG - OPERATING RESULT (I - II) | | | -7 883.00 | |
GR Interest and similar expenses | | | 11 697.00 | |
GU Total financial expenses (VI) | | | 11 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 820.00 | | | 8 820.00 |
HH Total exceptional expenses (VIII) | 8 820.00 | | | 8 820.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 820.00 | | | -8 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 400.00 | | | 28 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 400.00 | | | -28 400.00 |
| |
| 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 | | | 1 075 076.00 | |
I2 DECREASES Loans and Financial Fixed Assets | | 12 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 17 711.00 | 1 057 365.00 | |
I4 DECREASES Grand Total | | 17 711.00 | 1 057 365.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 075 076.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 820.00 | | |
7C Grand total | | 8 820.00 | | |
UJ - Exceptional | | 8 820.00 | | |
| |
| 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 | 1 470.00 | 1 470.00 | | 1 470.00 |
UT Other financial assets | 12 000.00 | | | 12 000.00 |
VC Group and associates | 31 063.00 | | | 31 063.00 |
VH Loans with a maturity of more than one year at origin | 584 834.00 | 51 861.00 | 361 422.00 | 584 834.00 |
VI Group and Associates | 519 249.00 | 26 749.00 | 492 500.00 | 519 249.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VK Loans repaid during the year | 16 690.00 | | | 16 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 063.00 | 31 063.00 | 12 000.00 | 43 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 105 553.00 | 80 080.00 | 853 922.00 | 1 105 553.00 |
