| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 054.00 | 1 213.00 | 841.00 | 2 054.00 |
BJ TOTAL (I) | 934 173.00 | 1 213.00 | 932 960.00 | 934 173.00 |
BZ Other receivables | 73 140.00 | | 73 140.00 | 73 140.00 |
CD Marketable securities | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 2 224.00 | | 2 224.00 | 2 224.00 |
CH Prepaid expenses | 5 775.00 | | 5 775.00 | 5 775.00 |
CJ TOTAL (II) | 81 292.00 | | 81 292.00 | 81 292.00 |
CO Grand total (0 to V) | 1 015 466.00 | 1 213.00 | 1 014 253.00 | 1 015 466.00 |
CU Other investments | 932 119.00 | | 932 119.00 | 932 119.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -83 788.00 | -47 274.00 | | -83 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 569.00 | -36 514.00 | | -37 569.00 |
DK Regulated provisions | 19 761.00 | 12 841.00 | | 19 761.00 |
DL TOTAL (I) | -91 597.00 | -60 948.00 | | -91 597.00 |
DU Loans and Debts from Credit Institutions (3) | 463 983.00 | 561 162.00 | | 463 983.00 |
DV Miscellaneous Loans and Financial Debts (4) | 636 340.00 | 524 179.00 | | 636 340.00 |
DX Trade payables and related accounts | 5 527.00 | 3 558.00 | | 5 527.00 |
DY Tax and social security liabilities | | 218.00 | | |
EC TOTAL (IV) | 1 105 850.00 | 1 089 117.00 | | 1 105 850.00 |
EE Grand total (I to V) | 1 014 253.00 | 1 028 170.00 | | 1 014 253.00 |
EG Accrued income and payables due within one year | 747 140.00 | 632 711.00 | | 747 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 799.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 411.00 | |
GF Total Operating Expenses (II) | | | 11 430.00 | |
GG - OPERATING RESULT (I - II) | | | -11 430.00 | |
GR Interest and similar expenses | | | 19 209.00 | |
GU Total financial expenses (VI) | | | 19 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 840.00 | | |
HD Total exceptional income (VII) | | 3 840.00 | | |
HE Exceptional expenses on management operations | 11.00 | 320.00 | | 11.00 |
HG Exceptional depreciation and provisions | 6 920.00 | 6 920.00 | | 6 920.00 |
HH Total exceptional expenses (VIII) | 6 931.00 | 7 240.00 | | 6 931.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 931.00 | -3 400.00 | | -6 931.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 3 840.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 569.00 | 40 354.00 | | 37 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 569.00 | -36 514.00 | | -37 569.00 |
| |
| 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 | 944 600.00 | | | 944 600.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 054.00 | | | 2 054.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 426.00 | 932 119.00 | |
I4 DECREASES Grand Total | | 10 426.00 | 934 173.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 054.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 942 546.00 | | | 942 546.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 802.00 | 411.00 | | 802.00 |
CY DEPRECIATION Start-up, development, or research expenses | 802.00 | 411.00 | | 802.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 12 841.00 | 6 920.00 | | 12 841.00 |
7C Grand total | 12 841.00 | 6 920.00 | | 12 841.00 |
UJ - Exceptional | | 6 920.00 | | |
| |
| 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 | 374 936.00 | 374 936.00 | | 374 936.00 |
8B Suppliers and Related Accounts | 5 527.00 | 5 527.00 | | 5 527.00 |
VH Loans with a maturity of more than one year at origin | 463 983.00 | 105 273.00 | 358 710.00 | 463 983.00 |
VI Group and Associates | 261 403.00 | 261 403.00 | | 261 403.00 |
VK Loans repaid during the year | 95 689.00 | | | 95 689.00 |
VM Income taxes | 73 140.00 | 73 140.00 | | 73 140.00 |
VS Prepaid expenses | 5 775.00 | 5 775.00 | | 5 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 915.00 | 78 915.00 | | 78 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 105 850.00 | 747 140.00 | 358 710.00 | 1 105 850.00 |
