| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 401.00 | 82.00 | 1 319.00 | 1 401.00 |
BJ TOTAL (I) | 1 713 116.00 | 82.00 | 1 713 034.00 | 1 713 116.00 |
CF Cash and cash equivalents | 1 989.00 | | 1 989.00 | 1 989.00 |
CJ TOTAL (II) | 1 989.00 | | 1 989.00 | 1 989.00 |
CO Grand total (0 to V) | 1 715 106.00 | 82.00 | 1 715 024.00 | 1 715 106.00 |
CU Other investments | 1 711 715.00 | | 1 711 715.00 | 1 711 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 521.00 | | | -2 521.00 |
DK Regulated provisions | 19.00 | | | 19.00 |
DL TOTAL (I) | 27 498.00 | | | 27 498.00 |
DU Loans and Debts from Credit Institutions (3) | 1 601 142.00 | | | 1 601 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 583.00 | | | 81 583.00 |
DX Trade payables and related accounts | 4 800.00 | | | 4 800.00 |
EC TOTAL (IV) | 1 687 526.00 | | | 1 687 526.00 |
EE Grand total (I to V) | 1 715 024.00 | | | 1 715 024.00 |
EG Accrued income and payables due within one year | 164 165.00 | | | 164 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82.00 | |
GF Total Operating Expenses (II) | | | 2 241.00 | |
GG - OPERATING RESULT (I - II) | | | -2 241.00 | |
GR Interest and similar expenses | | | 261.00 | |
GU Total financial expenses (VI) | | | 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 19.00 | | | 19.00 |
HH Total exceptional expenses (VIII) | 19.00 | | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19.00 | | | -19.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 521.00 | | | 2 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 521.00 | | | -2 521.00 |
| |
| 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 | | | 1 713 116.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 401.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 711 715.00 | |
I4 DECREASES Grand Total | | | 1 713 116.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 401.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 711 715.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 82.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 82.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 19.00 | | |
7C Grand total | | 19.00 | | |
UJ - Exceptional | | 19.00 | | |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
VH Loans with a maturity of more than one year at origin | 1 601 143.00 | 77 782.00 | 623 446.00 | 1 601 143.00 |
VI Group and Associates | 81 583.00 | 81 583.00 | | 81 583.00 |
VJ Loans taken out during the year | 1 600 000.00 | | | 1 600 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 687 526.00 | 164 165.00 | 623 446.00 | 1 687 526.00 |
