| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 142 700.00 | 137 000.00 | 5 700.00 | 142 700.00 |
BZ Other receivables | 2 855.00 | | 2 855.00 | 2 855.00 |
CJ TOTAL (II) | 2 855.00 | | 2 855.00 | 2 855.00 |
CO Grand total (0 to V) | 145 555.00 | 137 000.00 | 8 555.00 | 145 555.00 |
CU Other investments | 142 700.00 | 137 000.00 | 5 700.00 | 142 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -145 492.00 | -142 910.00 | | -145 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 372.00 | -2 582.00 | | -2 372.00 |
DK Regulated provisions | 5 700.00 | 5 700.00 | | 5 700.00 |
DL TOTAL (I) | -112 164.00 | -109 792.00 | | -112 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 586.00 | 35 062.00 | | 41 586.00 |
DX Trade payables and related accounts | 980.00 | 900.00 | | 980.00 |
EA Other liabilities | 78 153.00 | 82 981.00 | | 78 153.00 |
EC TOTAL (IV) | 120 719.00 | 118 943.00 | | 120 719.00 |
EE Grand total (I to V) | 8 555.00 | 9 151.00 | | 8 555.00 |
EG Accrued income and payables due within one year | 120 719.00 | 118 943.00 | | 120 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 055.00 | |
FX Taxes, duties, and similar payments | | | 145.00 | |
GF Total Operating Expenses (II) | | | 1 200.00 | |
GG - OPERATING RESULT (I - II) | | | -1 200.00 | |
GR Interest and similar expenses | | | 1 172.00 | |
GU Total financial expenses (VI) | | | 1 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 372.00 | 2 582.00 | | 2 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 372.00 | -2 582.00 | | -2 372.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 700.00 | | | 5 700.00 |
7C Grand total | 5 700.00 | | | 5 700.00 |
| |
| 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 | 41 586.00 | 41 586.00 | | 41 586.00 |
8B Suppliers and Related Accounts | 980.00 | 980.00 | | 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 153.00 | 78 153.00 | | 78 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 855.00 | 2 855.00 | | 2 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 719.00 | 120 719.00 | | 120 719.00 |
