| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 415 482.00 | | 415 482.00 | 415 482.00 |
BZ Other receivables | 25 004.00 | | 25 004.00 | 25 004.00 |
CF Cash and cash equivalents | 85.00 | | 85.00 | 85.00 |
CJ TOTAL (II) | 25 089.00 | | 25 089.00 | 25 089.00 |
CO Grand total (0 to V) | 440 571.00 | | 440 571.00 | 440 571.00 |
CU Other investments | 415 482.00 | | 415 482.00 | 415 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 3 250.00 | 3 250.00 | | 3 250.00 |
DH Retained earnings | 166 902.00 | 170 438.00 | | 166 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 296.00 | -3 536.00 | | -3 296.00 |
DK Regulated provisions | 15 842.00 | 15 842.00 | | 15 842.00 |
DL TOTAL (I) | 222 698.00 | 225 994.00 | | 222 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 244.00 | 208 526.00 | | 212 244.00 |
EA Other liabilities | 5 629.00 | 5 629.00 | | 5 629.00 |
EC TOTAL (IV) | 217 873.00 | 214 155.00 | | 217 873.00 |
EE Grand total (I to V) | 440 571.00 | 440 149.00 | | 440 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 090.00 | |
FZ Social Security Contributions | | | 1 206.00 | |
GF Total Operating Expenses (II) | | | 3 296.00 | |
GG - OPERATING RESULT (I - II) | | | -3 296.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 296.00 | 3 536.00 | | 3 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 296.00 | -3 536.00 | | -3 296.00 |
| |
| 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 | 415 482.00 | | | 415 482.00 |
I3 DECREASES Total Financial Fixed Assets | | | 415 482.00 | |
I4 DECREASES Grand Total | | | 415 482.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 415 482.00 | | | 415 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 842.00 | | | 15 842.00 |
7C Grand total | 15 842.00 | | | 15 842.00 |
| |
| 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 | 160 520.00 | 160 520.00 | | 160 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 629.00 | 5 629.00 | | 5 629.00 |
VI Group and Associates | 51 724.00 | 51 724.00 | | 51 724.00 |
VM Income taxes | 25 004.00 | | | 25 004.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 004.00 | 25 004.00 | | 25 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 217 873.00 | 217 873.00 | | 217 873.00 |
