| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 5 557.00 | | 5 557.00 | 5 557.00 |
BZ Other receivables | 352 878.00 | | 352 878.00 | 352 878.00 |
CF Cash and cash equivalents | 199.00 | | 199.00 | 199.00 |
CJ TOTAL (II) | 358 635.00 | | 358 635.00 | 358 635.00 |
CO Grand total (0 to V) | 358 635.00 | | 358 635.00 | 358 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 584 973.00 | 584 973.00 | | 584 973.00 |
DB Share, merger, contribution premiums, etc. | 15 574.00 | 15 574.00 | | 15 574.00 |
DD Legal reserve (1) | 9 600.00 | 9 600.00 | | 9 600.00 |
DG Other reserves | 42 263.00 | 42 262.00 | | 42 263.00 |
DH Retained earnings | -322 730.00 | -323 434.00 | | -322 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -754.00 | 704.00 | | -754.00 |
DL TOTAL (I) | 328 926.00 | 329 679.00 | | 328 926.00 |
DP Provisions for Risks | 24 377.00 | 24 377.00 | | 24 377.00 |
DR TOTAL (IV) | 24 377.00 | 24 377.00 | | 24 377.00 |
DX Trade payables and related accounts | 3 893.00 | 3 327.00 | | 3 893.00 |
EA Other liabilities | 1 440.00 | 1 440.00 | | 1 440.00 |
EC TOTAL (IV) | 5 333.00 | 4 767.00 | | 5 333.00 |
EE Grand total (I to V) | 358 635.00 | 358 823.00 | | 358 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 744.00 | |
FX Taxes, duties, and similar payments | | | 95.00 | |
GF Total Operating Expenses (II) | | | 1 839.00 | |
GG - OPERATING RESULT (I - II) | | | -1 839.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 085.00 | |
GP Total financial income (V) | | | 1 085.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 086.00 | 2 685.00 | | 1 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 839.00 | 1 981.00 | | 1 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -754.00 | 704.00 | | -754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 24 377.00 | | | 24 377.00 |
7C Grand total | 24 377.00 | | | 24 377.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 3 893.00 | 3 893.00 | | 3 893.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 440.00 | 1 440.00 | | 1 440.00 |
UP Loans | | | 5.00 | |
UX Other trade receivables | 5 557.00 | 5 557.00 | | 5 557.00 |
VB VAT | 8 850.00 | 8 850.00 | | 8 850.00 |
VC Group and associates | 222 212.00 | 222 212.00 | | 222 212.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121 816.00 | 121 813.00 | | 121 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 436.00 | 358 436.00 | | 358 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 333.00 | 5 333.00 | | 5 333.00 |
