| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 178.00 | 178.00 | | 178.00 |
BH Other financial assets | 3 532.00 | | 3 532.00 | 3 532.00 |
BJ TOTAL (I) | 397 049.00 | 178.00 | 396 871.00 | 397 049.00 |
BZ Other receivables | 6 305.00 | | 6 305.00 | 6 305.00 |
CF Cash and cash equivalents | 204.00 | | 204.00 | 204.00 |
CJ TOTAL (II) | 6 509.00 | | 6 509.00 | 6 509.00 |
CO Grand total (0 to V) | 403 559.00 | 178.00 | 403 380.00 | 403 559.00 |
CU Other investments | 393 340.00 | | 393 340.00 | 393 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 52 148.00 | | | 52 148.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 510.00 | | | -1 510.00 |
DK Regulated provisions | 19 702.00 | | | 19 702.00 |
DL TOTAL (I) | 81 340.00 | | | 81 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 320 221.00 | | | 320 221.00 |
DX Trade payables and related accounts | 1 820.00 | | | 1 820.00 |
EC TOTAL (IV) | 322 040.00 | | | 322 040.00 |
EE Grand total (I to V) | 403 380.00 | | | 403 380.00 |
EG Accrued income and payables due within one year | 322 040.00 | | | 322 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 435.00 | |
GF Total Operating Expenses (II) | | | 1 435.00 | |
GG - OPERATING RESULT (I - II) | | | -1 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 400.00 | |
GP Total financial income (V) | | | 4 400.00 | |
GR Interest and similar expenses | | | 4 426.00 | |
GU Total financial expenses (VI) | | | 4 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 49.00 | | | 49.00 |
HH Total exceptional expenses (VIII) | 49.00 | | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -49.00 | | | -49.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 400.00 | | | 4 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 910.00 | | | 5 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 510.00 | | | -1 510.00 |
| |
| 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 | 397 049.00 | | | 397 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 396 871.00 | |
I4 DECREASES Grand Total | | | 397 049.00 | |
IO DECREASES Total including other intangible assets | | | 178.00 | |
KD ACQUISITIONS Total including other intangible assets | 178.00 | | | 178.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 396 871.00 | | | 396 871.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 702.00 | | | 19 702.00 |
7C Grand total | 19 702.00 | | | 19 702.00 |
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 | 1 820.00 | 1 820.00 | | 1 820.00 |
UT Other financial assets | 3 532.00 | | 3 532.00 | 3 532.00 |
VI Group and Associates | 320 221.00 | 320 221.00 | | 320 221.00 |
VM Income taxes | 6 305.00 | 6 305.00 | | 6 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 837.00 | 6 305.00 | 3 532.00 | 9 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 322 040.00 | 322 040.00 | | 322 040.00 |
