| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 509 290.00 | | 509 290.00 | 509 290.00 |
BZ Other receivables | 36 340.00 | | 36 340.00 | 36 340.00 |
CF Cash and cash equivalents | 848.00 | | 848.00 | 848.00 |
CJ TOTAL (II) | 37 188.00 | | 37 188.00 | 37 188.00 |
CO Grand total (0 to V) | 546 478.00 | | 546 478.00 | 546 478.00 |
CU Other investments | 509 290.00 | | 509 290.00 | 509 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -743.00 | | | -743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 758.00 | | | -19 758.00 |
DK Regulated provisions | 3 290.00 | | | 3 290.00 |
DL TOTAL (I) | -16 211.00 | | | -16 211.00 |
DU Loans and Debts from Credit Institutions (3) | 448 137.00 | | | 448 137.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 584.00 | | | 113 584.00 |
DX Trade payables and related accounts | 967.00 | | | 967.00 |
EC TOTAL (IV) | 562 690.00 | | | 562 690.00 |
EE Grand total (I to V) | 546 478.00 | | | 546 478.00 |
EG Accrued income and payables due within one year | 101 855.00 | | | 101 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 358.00 | |
GF Total Operating Expenses (II) | | | 5 358.00 | |
GG - OPERATING RESULT (I - II) | | | -5 358.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 16 207.00 | |
GU Total financial expenses (VI) | | | 16 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 290.00 | | | 3 290.00 |
HH Total exceptional expenses (VIII) | 3 290.00 | | | 3 290.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 290.00 | | | -3 290.00 |
HK Income tax | -5 097.00 | | | -5 097.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 758.00 | | | 19 758.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 758.00 | | | -19 758.00 |
| |
| 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 | | | 509 290.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 509 290.00 | |
I4 DECREASES Grand Total | | | 509 290.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 509 290.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 290.00 | | |
7C Grand total | | 3 290.00 | | |
UJ - Exceptional | | 3 290.00 | | |
| |
| 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 | 968.00 | 968.00 | | 968.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 585.00 | 34 243.00 | 79 342.00 | 113 585.00 |
VH Loans with a maturity of more than one year at origin | 448 138.00 | 66 645.00 | 251 918.00 | 448 138.00 |
VJ Loans taken out during the year | 443 000.00 | | | 443 000.00 |
VK Loans repaid during the year | 61 508.00 | | | 61 508.00 |
VP Miscellaneous | 36 340.00 | 36 340.00 | | 36 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 340.00 | 36 340.00 | | 36 340.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 562 690.00 | 101 856.00 | 331 260.00 | 562 690.00 |
