| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 404 815.00 | | 404 815.00 | 404 815.00 |
BZ Other receivables | 23 353.00 | | 23 353.00 | 23 353.00 |
CF Cash and cash equivalents | 19 453.00 | | 19 453.00 | 19 453.00 |
CH Prepaid expenses | 3 573.00 | | 3 573.00 | 3 573.00 |
CJ TOTAL (II) | 46 379.00 | | 46 379.00 | 46 379.00 |
CO Grand total (0 to V) | 451 194.00 | | 451 194.00 | 451 194.00 |
CU Other investments | 404 800.00 | | 404 800.00 | 404 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -2 473.00 | -19 048.00 | | -2 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 066.00 | 16 575.00 | | -13 066.00 |
DK Regulated provisions | 3 120.00 | 2 160.00 | | 3 120.00 |
DL TOTAL (I) | 47 581.00 | 59 687.00 | | 47 581.00 |
DU Loans and Debts from Credit Institutions (3) | 226 797.00 | 270 359.00 | | 226 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175 180.00 | 126 348.00 | | 175 180.00 |
DX Trade payables and related accounts | 789.00 | 660.00 | | 789.00 |
DY Tax and social security liabilities | 114.00 | 150.00 | | 114.00 |
EA Other liabilities | 733.00 | 733.00 | | 733.00 |
EC TOTAL (IV) | 403 613.00 | 398 250.00 | | 403 613.00 |
EE Grand total (I to V) | 451 194.00 | 457 937.00 | | 451 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 680.00 | |
FX Taxes, duties, and similar payments | | | 116.00 | |
FY Salaries and Wages | | | 1 080.00 | |
GF Total Operating Expenses (II) | | | 4 876.00 | |
GG - OPERATING RESULT (I - II) | | | -4 876.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 7 230.00 | |
GU Total financial expenses (VI) | | | 7 230.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 960.00 | 960.00 | | 960.00 |
HH Total exceptional expenses (VIII) | 960.00 | 960.00 | | 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -960.00 | -960.00 | | -960.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 30 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 066.00 | 13 425.00 | | 13 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 066.00 | 16 575.00 | | -13 066.00 |
| |
| 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 | 404 815.00 | | | 404 815.00 |
I3 DECREASES Total Financial Fixed Assets | | | 404 815.00 | |
I4 DECREASES Grand Total | | | 404 815.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 815.00 | | | 404 815.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 160.00 | 960.00 | | 2 160.00 |
7C Grand total | 2 160.00 | 960.00 | | 2 160.00 |
UJ - Exceptional | | 960.00 | | |
| |
| 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 | 789.00 | 789.00 | | 789.00 |
8K Other liabilities (including liabilities related to repo transactions) | 733.00 | 733.00 | | 733.00 |
VH Loans with a maturity of more than one year at origin | 226 797.00 | 46 230.00 | 180 567.00 | 226 797.00 |
VI Group and Associates | 175 180.00 | 175 180.00 | | 175 180.00 |
VK Loans repaid during the year | 43 142.00 | | | 43 142.00 |
VM Income taxes | 23 353.00 | 23 353.00 | | 23 353.00 |
VQ Other Taxes, Duties, and Similar Debts | 114.00 | 114.00 | | 114.00 |
VS Prepaid expenses | 3 573.00 | 3 573.00 | | 3 573.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 926.00 | 26 926.00 | | 26 926.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 613.00 | 223 046.00 | 180 567.00 | 403 613.00 |
