| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 251 961.00 | | 251 961.00 | 251 961.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 1.00 | | 1.00 | 1.00 |
CO Grand total (0 to V) | 251 962.00 | | 251 962.00 | 251 962.00 |
CU Other investments | 251 961.00 | | 251 961.00 | 251 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 400.00 | | | 74 400.00 |
DD Legal reserve (1) | 7 440.00 | | | 7 440.00 |
DG Other reserves | 178 459.00 | | | 178 459.00 |
DH Retained earnings | -43 976.00 | | | -43 976.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 776.00 | | | -4 776.00 |
DK Regulated provisions | 11 960.00 | | | 11 960.00 |
DL TOTAL (I) | 223 506.00 | | | 223 506.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 206.00 | | | 24 206.00 |
DX Trade payables and related accounts | 4 250.00 | | | 4 250.00 |
EC TOTAL (IV) | 28 456.00 | | | 28 456.00 |
EE Grand total (I to V) | 251 962.00 | | | 251 962.00 |
EG Accrued income and payables due within one year | 28 456.00 | | | 28 456.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 420.00 | |
GF Total Operating Expenses (II) | | | 4 420.00 | |
GG - OPERATING RESULT (I - II) | | | -4 420.00 | |
GR Interest and similar expenses | | | 356.00 | |
GU Total financial expenses (VI) | | | 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 776.00 | | | 4 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 776.00 | | | -4 776.00 |
| |
| 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 | 251 961.00 | | | 251 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251 961.00 | |
I4 DECREASES Grand Total | | | 251 961.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 251 961.00 | | | 251 961.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 960.00 | | | 11 960.00 |
| |
| 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 | 23 003.00 | 23 003.00 | | 23 003.00 |
8B Suppliers and Related Accounts | 4 250.00 | 4 250.00 | | 4 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 204.00 | 1 204.00 | | 1 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 456.00 | 28 456.00 | | 28 456.00 |
