| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 261 450.00 | | 261 450.00 | 261 450.00 |
BJ TOTAL (I) | 724 409.00 | | 724 409.00 | 724 409.00 |
BZ Other receivables | 1 606.00 | | 1 606.00 | 1 606.00 |
CF Cash and cash equivalents | 20 166.00 | | 20 165.00 | 20 166.00 |
CJ TOTAL (II) | 21 772.00 | | 21 772.00 | 21 772.00 |
CO Grand total (0 to V) | 746 181.00 | | 746 181.00 | 746 181.00 |
CU Other investments | 462 959.00 | | 462 959.00 | 462 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 261 450.00 | | | 261 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 952.00 | | | -21 952.00 |
DK Regulated provisions | 638.00 | | | 638.00 |
DL TOTAL (I) | 240 136.00 | | | 240 136.00 |
DU Loans and Debts from Credit Institutions (3) | 401 388.00 | | | 401 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 397.00 | | | 103 397.00 |
DX Trade payables and related accounts | 1 260.00 | | | 1 260.00 |
EC TOTAL (IV) | 506 045.00 | | | 506 045.00 |
EE Grand total (I to V) | 746 181.00 | | | 746 181.00 |
EG Accrued income and payables due within one year | 161 313.00 | | | 161 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 529.00 | |
GF Total Operating Expenses (II) | | | 19 529.00 | |
GG - OPERATING RESULT (I - II) | | | -19 529.00 | |
GR Interest and similar expenses | | | 1 755.00 | |
GU Total financial expenses (VI) | | | 1 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 638.00 | | | 638.00 |
HH Total exceptional expenses (VIII) | 638.00 | | | 638.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -638.00 | | | -638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 952.00 | | | 21 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 952.00 | | | -21 952.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | | 638.00 | | |
7C Grand total | | 638.00 | | |
| |
| 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 | 103 397.00 | 103 397.00 | | 103 397.00 |
8B Suppliers and Related Accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
VG Loans with a maturity of up to one year at origin | 401 388.00 | 56 656.00 | 227 275.00 | 401 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 606.00 | 1 606.00 | | 1 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 506 045.00 | 161 313.00 | 227 275.00 | 506 045.00 |
