| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 280 662.00 | 77 834.00 | 1 202 829.00 | 1 280 662.00 |
BZ Other receivables | 120 928.00 | | 120 928.00 | 120 928.00 |
CF Cash and cash equivalents | 2 544.00 | | 2 544.00 | 2 544.00 |
CJ TOTAL (II) | 123 472.00 | | 123 472.00 | 123 472.00 |
CO Grand total (0 to V) | 1 404 134.00 | 77 834.00 | 1 326 300.00 | 1 404 134.00 |
CU Other investments | 1 280 662.00 | 77 834.00 | 1 202 829.00 | 1 280 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 280 500.00 | 1 280 500.00 | | 1 280 500.00 |
DD Legal reserve (1) | 3 500.00 | | | 3 500.00 |
DG Other reserves | 56 477.00 | | | 56 477.00 |
DH Retained earnings | | -3 249.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 677.00 | 63 226.00 | | -87 677.00 |
DK Regulated provisions | 9 866.00 | 7 401.00 | | 9 866.00 |
DL TOTAL (I) | 1 262 666.00 | 1 347 878.00 | | 1 262 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 474.00 | 36 297.00 | | 56 474.00 |
DX Trade payables and related accounts | 7 161.00 | 10 396.00 | | 7 161.00 |
EC TOTAL (IV) | 63 635.00 | 46 693.00 | | 63 635.00 |
EE Grand total (I to V) | 1 326 300.00 | 1 394 571.00 | | 1 326 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 518.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 7 656.00 | |
GG - OPERATING RESULT (I - II) | | | -7 656.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 706.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 706.00 | |
GQ Financial allocations to depreciation and provisions | | | 77 834.00 | |
GR Interest and similar expenses | | | 428.00 | |
GU Total financial expenses (VI) | | | 78 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 556.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -85 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 000.00 | 12 000.00 | | 12 000.00 |
HD Total exceptional income (VII) | 12 000.00 | 12 000.00 | | 12 000.00 |
HF Exceptional expenses on capital transactions | 12 000.00 | 11 983.00 | | 12 000.00 |
HG Exceptional depreciation and provisions | 2 465.00 | 2 465.00 | | 2 465.00 |
HH Total exceptional expenses (VIII) | 14 465.00 | 14 448.00 | | 14 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 465.00 | -2 448.00 | | -2 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 706.00 | 85 367.00 | | 12 706.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 383.00 | 22 141.00 | | 100 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 677.00 | 63 226.00 | | -87 677.00 |
| |
| 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 | 1 280 662.00 | | 12 000.00 | 1 280 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 280 662.00 | |
I4 DECREASES Grand Total | | 12 000.00 | 1 280 662.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 000.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 12 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 280 662.00 | | | 1 280 662.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 401.00 | 2 465.00 | | 7 401.00 |
7B Total provisions for depreciation | | 77 834.00 | | |
7C Grand total | 7 401.00 | 80 299.00 | | 7 401.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 77 834.00 | | |
UJ - Exceptional | | 2 465.00 | | |
| |
| 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 | 7 161.00 | 7 161.00 | | 7 161.00 |
VC Group and associates | 120 928.00 | | | 120 928.00 |
VI Group and Associates | 56 474.00 | 56 474.00 | | 56 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 928.00 | 120 928.00 | | 120 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 635.00 | 63 635.00 | | 63 635.00 |
