| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 960.00 | 947.00 | 13.00 | 960.00 |
BB Receivables related to investments | 27 318.00 | | 27 318.00 | 27 318.00 |
BJ TOTAL (I) | 57 888.00 | 947.00 | 56 941.00 | 57 888.00 |
CF Cash and cash equivalents | 1 304.00 | | 1 304.00 | 1 304.00 |
CJ TOTAL (II) | 1 304.00 | | 1 304.00 | 1 304.00 |
CO Grand total (0 to V) | 59 192.00 | 947.00 | 58 245.00 | 59 192.00 |
CP Shares due in less than one year | 27 318.00 | | | 27 318.00 |
CU Other investments | 29 610.00 | | 29 610.00 | 29 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -14 481.00 | -8 589.00 | | -14 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 088.00 | -5 892.00 | | -6 088.00 |
DK Regulated provisions | 4 233.00 | 2 811.00 | | 4 233.00 |
DL TOTAL (I) | -1 336.00 | 3 330.00 | | -1 336.00 |
DU Loans and Debts from Credit Institutions (3) | 57 323.00 | 60 924.00 | | 57 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 50.00 | | 50.00 |
DX Trade payables and related accounts | 2 208.00 | 480.00 | | 2 208.00 |
EC TOTAL (IV) | 59 581.00 | 61 454.00 | | 59 581.00 |
EE Grand total (I to V) | 58 245.00 | 64 784.00 | | 58 245.00 |
EG Accrued income and payables due within one year | 13 303.00 | 4 203.00 | | 13 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 320.00 | |
GF Total Operating Expenses (II) | | | 2 482.00 | |
GG - OPERATING RESULT (I - II) | | | -2 482.00 | |
GR Interest and similar expenses | | | 2 184.00 | |
GU Total financial expenses (VI) | | | 2 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 422.00 | 1 422.00 | | 1 422.00 |
HH Total exceptional expenses (VIII) | 1 422.00 | 1 422.00 | | 1 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 422.00 | -1 422.00 | | -1 422.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 088.00 | 5 892.00 | | 6 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 088.00 | -5 892.00 | | -6 088.00 |
| |
| 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 | 65 322.00 | | | 65 322.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 960.00 | | | 960.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 434.00 | 56 928.00 | |
I4 DECREASES Grand Total | | 7 434.00 | 57 888.00 | |
IN DECREASES Start-up, development, or research expenses | | | 960.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 362.00 | | | 64 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 627.00 | 320.00 | | 627.00 |
CY DEPRECIATION Start-up, development, or research expenses | 627.00 | 320.00 | | 627.00 |
| |
| 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 | 2 208.00 | 2 208.00 | | 2 208.00 |
UL Receivables related to investments | 27 318.00 | 27 318.00 | | 27 318.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 57 253.00 | 10 975.00 | 46 278.00 | 57 253.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VK Loans repaid during the year | 3 608.00 | | | 3 608.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 318.00 | 27 318.00 | | 27 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 581.00 | 13 303.00 | 46 278.00 | 59 581.00 |
