| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 505 425.00 | 252 500.00 | 252 925.00 | 505 425.00 |
BZ Other receivables | 23 575.00 | | 23 575.00 | 23 575.00 |
CF Cash and cash equivalents | 195.00 | | 195.00 | 195.00 |
CJ TOTAL (II) | 23 770.00 | | 23 770.00 | 23 770.00 |
CO Grand total (0 to V) | 529 196.00 | 252 500.00 | 276 696.00 | 529 196.00 |
CU Other investments | 505 425.00 | 252 500.00 | 252 925.00 | 505 425.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 245 879.00 | 249 723.00 | | 245 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -238 356.00 | -3 843.00 | | -238 356.00 |
DL TOTAL (I) | 18 523.00 | 256 879.00 | | 18 523.00 |
DU Loans and Debts from Credit Institutions (3) | 41 719.00 | 62 736.00 | | 41 719.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215 223.00 | 207 948.00 | | 215 223.00 |
DX Trade payables and related accounts | 1 230.00 | 1 225.00 | | 1 230.00 |
EC TOTAL (IV) | 258 172.00 | 271 910.00 | | 258 172.00 |
EE Grand total (I to V) | 276 696.00 | 528 789.00 | | 276 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 446.00 | |
GF Total Operating Expenses (II) | | | 1 446.00 | |
GG - OPERATING RESULT (I - II) | | | -1 446.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 500.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 17 508.00 | |
GQ Financial allocations to depreciation and provisions | | | 252 500.00 | |
GR Interest and similar expenses | | | 1 918.00 | |
GU Total financial expenses (VI) | | | 254 418.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -236 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -238 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 508.00 | 7.00 | | 17 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 864.00 | 3 850.00 | | 255 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -238 356.00 | -3 843.00 | | -238 356.00 |
| |
| 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 | 505 418.00 | | 8.00 | 505 418.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 425.00 | |
I4 DECREASES Grand Total | | | 505 425.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 418.00 | | 8.00 | 505 418.00 |
| |
| 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 | 65 374.00 | 65 374.00 | | 65 374.00 |
8B Suppliers and Related Accounts | 1 230.00 | 1 230.00 | | 1 230.00 |
VH Loans with a maturity of more than one year at origin | 41 719.00 | 21 527.00 | 20 192.00 | 41 719.00 |
VI Group and Associates | 149 850.00 | 149 850.00 | | 149 850.00 |
VK Loans repaid during the year | 21 017.00 | | | 21 017.00 |
VM Income taxes | 22 875.00 | 22 875.00 | | 22 875.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 700.00 | 700.00 | | 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 575.00 | 23 575.00 | | 23 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258 172.00 | 237 980.00 | 20 192.00 | 258 172.00 |
