| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 248.00 | 1 248.00 | | 1 248.00 |
BD Other fixed assets | 274.00 | | 274.00 | 274.00 |
BJ TOTAL (I) | 426 229.00 | 1 248.00 | 424 981.00 | 426 229.00 |
BZ Other receivables | 41 230.00 | | 41 230.00 | 41 230.00 |
CF Cash and cash equivalents | 4 045.00 | | 4 045.00 | 4 045.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 45 275.00 | | 45 275.00 | 45 275.00 |
CO Grand total (0 to V) | 471 504.00 | 1 248.00 | 470 255.00 | 471 504.00 |
CU Other investments | 424 707.00 | | 424 707.00 | 424 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 203 000.00 | 209 000.00 | | 203 000.00 |
DH Retained earnings | 679.00 | 238.00 | | 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 082.00 | -5 559.00 | | -19 082.00 |
DK Regulated provisions | 12 259.00 | 954.00 | | 12 259.00 |
DL TOTAL (I) | 199 057.00 | 206 833.00 | | 199 057.00 |
DU Loans and Debts from Credit Institutions (3) | 252 279.00 | 250 207.00 | | 252 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 516.00 | 1 949.00 | | 16 516.00 |
DX Trade payables and related accounts | 2 277.00 | 4 821.00 | | 2 277.00 |
DY Tax and social security liabilities | 127.00 | 125.00 | | 127.00 |
EC TOTAL (IV) | 271 199.00 | 257 102.00 | | 271 199.00 |
EE Grand total (I to V) | 470 255.00 | 463 935.00 | | 470 255.00 |
EG Accrued income and payables due within one year | 19 129.00 | 257 102.00 | | 19 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 395.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 395.00 | |
FW Other purchases and external expenses | | | 7 554.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 312.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 97.00 | |
GF Total Operating Expenses (II) | | | 8 118.00 | |
GG - OPERATING RESULT (I - II) | | | -7 722.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 422.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 427.00 | |
GR Interest and similar expenses | | | 2 114.00 | |
GU Total financial expenses (VI) | | | 2 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 305.00 | 954.00 | | 11 305.00 |
HH Total exceptional expenses (VIII) | 11 305.00 | 954.00 | | 11 305.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 305.00 | -954.00 | | -11 305.00 |
HK Income tax | -1 632.00 | | | -1 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 822.00 | 461.00 | | 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 904.00 | 6 019.00 | | 19 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 082.00 | -5 559.00 | | -19 082.00 |
| |
| 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 | 407 472.00 | | 18 757.00 | 407 472.00 |
I3 DECREASES Total Financial Fixed Assets | | | 424 981.00 | |
I4 DECREASES Grand Total | | | 426 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 248.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 248.00 | | | 1 248.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 406 223.00 | | 18 757.00 | 406 223.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 151.00 | 97.00 | | 1 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 151.00 | 97.00 | | 1 151.00 |
| |
| 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 | 2 277.00 | 2 277.00 | | 2 277.00 |
VC Group and associates | 24 964.00 | 24 964.00 | | 24 964.00 |
VG Loans with a maturity of up to one year at origin | 2 279.00 | 2 279.00 | | 2 279.00 |
VH Loans with a maturity of more than one year at origin | 252 070.00 | | 202 495.00 | 252 070.00 |
VI Group and Associates | 16 516.00 | 16 516.00 | | 16 516.00 |
VM Income taxes | 16 266.00 | 16 266.00 | | 16 266.00 |
VQ Other Taxes, Duties, and Similar Debts | 127.00 | 127.00 | | 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 230.00 | 41 230.00 | | 41 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 269.00 | 21 199.00 | 202 495.00 | 273 269.00 |
