| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 290.00 | | 2 290.00 | 2 290.00 |
BJ TOTAL (I) | 745 077.00 | | 745 077.00 | 745 077.00 |
BZ Other receivables | 682.00 | | 682.00 | 682.00 |
CF Cash and cash equivalents | 1 343.00 | | 1 343.00 | 1 343.00 |
CJ TOTAL (II) | 2 025.00 | | 2 025.00 | 2 025.00 |
CO Grand total (0 to V) | 750 777.00 | | 750 777.00 | 750 777.00 |
CU Other investments | 742 787.00 | | 742 787.00 | 742 787.00 |
CW Deferred expenses or loan issuance costs | 3 675.00 | | 3 675.00 | 3 675.00 |
| |
| 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 | -6 534.00 | | | -6 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 482.00 | -6 534.00 | | -12 482.00 |
DK Regulated provisions | 100.00 | | | 100.00 |
DL TOTAL (I) | -3 916.00 | 8 466.00 | | -3 916.00 |
DU Loans and Debts from Credit Institutions (3) | 581 148.00 | | | 581 148.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 000.00 | 5 100.00 | | 105 000.00 |
DX Trade payables and related accounts | 2 097.00 | 1 286.00 | | 2 097.00 |
DY Tax and social security liabilities | 839.00 | 682.00 | | 839.00 |
EA Other liabilities | 65 609.00 | | | 65 609.00 |
EC TOTAL (IV) | 754 693.00 | 7 068.00 | | 754 693.00 |
EE Grand total (I to V) | 750 777.00 | 15 534.00 | | 750 777.00 |
EG Accrued income and payables due within one year | 262 636.00 | 7 068.00 | | 262 636.00 |
| |
| 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 | | | 4 115.00 | |
FR Total operating income (I) | | | 4 115.00 | |
FW Other purchases and external expenses | | | 11 067.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 440.00 | |
GF Total Operating Expenses (II) | | | 11 664.00 | |
GG - OPERATING RESULT (I - II) | | | -7 548.00 | |
GR Interest and similar expenses | | | 4 834.00 | |
GU Total financial expenses (VI) | | | 4 834.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 115.00 | | | 4 115.00 |
HG Exceptional depreciation and provisions | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 100.00 | | | 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -100.00 | | | -100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 115.00 | | | 4 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 597.00 | 6 534.00 | | 16 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 482.00 | -6 534.00 | | -12 482.00 |
| |
| 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 | 2 000.00 | | 743 077.00 | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 745 077.00 | |
I4 DECREASES Grand Total | | | 745 077.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | 743 077.00 | 2 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 100.00 | | |
7C Grand total | | 100.00 | | |
UJ - Exceptional | | 100.00 | | |
| |
| 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 | 2 097.00 | 2 097.00 | | 2 097.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 609.00 | 65 609.00 | | 65 609.00 |
UT Other financial assets | 2 290.00 | | 2 290.00 | 2 290.00 |
VB VAT | 682.00 | 682.00 | | 682.00 |
VH Loans with a maturity of more than one year at origin | 581 148.00 | 89 091.00 | 366 324.00 | 581 148.00 |
VI Group and Associates | 105 000.00 | 105 000.00 | | 105 000.00 |
VJ Loans taken out during the year | 640 000.00 | | | 640 000.00 |
VK Loans repaid during the year | 58 852.00 | | | 58 852.00 |
VQ Other Taxes, Duties, and Similar Debts | 157.00 | 157.00 | | 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 972.00 | 682.00 | 2 290.00 | 2 972.00 |
VW VAT | 682.00 | 682.00 | | 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 754 693.00 | 262 636.00 | 366 324.00 | 754 693.00 |
