| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 649 135.00 | | 649 135.00 | 649 135.00 |
BZ Other receivables | 256.00 | | 256.00 | 256.00 |
CF Cash and cash equivalents | 1 678.00 | | 1 678.00 | 1 678.00 |
CJ TOTAL (II) | 1 933.00 | | 1 933.00 | 1 933.00 |
CO Grand total (0 to V) | 651 068.00 | | 651 068.00 | 651 068.00 |
CU Other investments | 649 135.00 | | 649 135.00 | 649 135.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 127.00 | | | -20 127.00 |
DK Regulated provisions | 4 279.00 | | | 4 279.00 |
DL TOTAL (I) | -14 848.00 | | | -14 848.00 |
DU Loans and Debts from Credit Institutions (3) | 478 117.00 | | | 478 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 7 320.00 | | | 7 320.00 |
EA Other liabilities | 150 480.00 | | | 150 480.00 |
EC TOTAL (IV) | 665 917.00 | | | 665 917.00 |
EE Grand total (I to V) | 651 068.00 | | | 651 068.00 |
EG Accrued income and payables due within one year | 136 818.00 | | | 136 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 149.00 | |
FX Taxes, duties, and similar payments | | | 152.00 | |
GF Total Operating Expenses (II) | | | 10 301.00 | |
GG - OPERATING RESULT (I - II) | | | -10 301.00 | |
GR Interest and similar expenses | | | 5 547.00 | |
GU Total financial expenses (VI) | | | 5 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 279.00 | | | 4 279.00 |
HH Total exceptional expenses (VIII) | 4 279.00 | | | 4 279.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 279.00 | | | -4 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 127.00 | | | 20 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 127.00 | | | -20 127.00 |
| |
| 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 | | | 649 135.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 649 135.00 | |
I4 DECREASES Grand Total | | | 649 135.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 649 135.00 | |
| |
| 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 | 7 320.00 | 7 320.00 | | 7 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 480.00 | 30 096.00 | 120 384.00 | 150 480.00 |
VC Group and associates | 256.00 | 256.00 | | 256.00 |
VG Loans with a maturity of up to one year at origin | 3 117.00 | 3 117.00 | | 3 117.00 |
VH Loans with a maturity of more than one year at origin | 475 000.00 | 66 286.00 | 270 354.00 | 475 000.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VJ Loans taken out during the year | 475 000.00 | | | 475 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256.00 | 256.00 | | 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 665 917.00 | 136 819.00 | 390 738.00 | 665 917.00 |
