| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 141.00 | | 1 141.00 | 1 141.00 |
BJ TOTAL (I) | 346 730.00 | | 346 730.00 | 346 730.00 |
BZ Other receivables | 1 227.00 | | 1 227.00 | 1 227.00 |
CJ TOTAL (II) | 1 227.00 | | 1 227.00 | 1 227.00 |
CO Grand total (0 to V) | 347 957.00 | | 347 957.00 | 347 957.00 |
CU Other investments | 345 589.00 | | 345 589.00 | 345 589.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 154 787.00 | | | 154 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 629.00 | | | -2 629.00 |
DK Regulated provisions | 40 872.00 | | | 40 872.00 |
DL TOTAL (I) | 215 030.00 | | | 215 030.00 |
DU Loans and Debts from Credit Institutions (3) | 28 658.00 | | | 28 658.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 547.00 | | | 100 547.00 |
DX Trade payables and related accounts | 3 602.00 | | | 3 602.00 |
DY Tax and social security liabilities | 119.00 | | | 119.00 |
EC TOTAL (IV) | 132 927.00 | | | 132 927.00 |
EE Grand total (I to V) | 347 957.00 | | | 347 957.00 |
EG Accrued income and payables due within one year | 114 338.00 | | | 114 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 173.00 | |
FX Taxes, duties, and similar payments | | | 113.00 | |
GF Total Operating Expenses (II) | | | 2 286.00 | |
GG - OPERATING RESULT (I - II) | | | -2 286.00 | |
GR Interest and similar expenses | | | 956.00 | |
GU Total financial expenses (VI) | | | 956.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6.00 | | | -6.00 |
HK Income tax | -619.00 | | | -619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 629.00 | | | 2 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 629.00 | | | -2 629.00 |
| |
| 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 | 346 731.00 | | | 346 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 346 731.00 | |
I4 DECREASES Grand Total | | | 346 731.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 346 731.00 | | | 346 731.00 |
| |
| 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 | 3 602.00 | 3 602.00 | | 3 602.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 547.00 | 100 547.00 | | 100 547.00 |
UT Other financial assets | 1 141.00 | | 1 141.00 | 1 141.00 |
UX Other trade receivables | 1 227.00 | 1 227.00 | | 1 227.00 |
VH Loans with a maturity of more than one year at origin | 28 659.00 | 10 070.00 | 18 588.00 | 28 659.00 |
VK Loans repaid during the year | 9 794.00 | | | 9 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 119.00 | 119.00 | | 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 368.00 | 1 227.00 | 1 141.00 | 2 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 927.00 | 114 339.00 | 18 588.00 | 132 927.00 |
