| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 330 527.00 | 275 849.00 | 54 678.00 | 330 527.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 162.00 | | 162.00 | 162.00 |
CJ TOTAL (II) | 162.00 | | 162.00 | 162.00 |
CO Grand total (0 to V) | 330 689.00 | 275 849.00 | 54 840.00 | 330 689.00 |
CU Other investments | 330 527.00 | 275 849.00 | 54 678.00 | 330 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 216 932.00 | 166 025.00 | | 216 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -281 087.00 | 50 907.00 | | -281 087.00 |
DK Regulated provisions | 957.00 | 707.00 | | 957.00 |
DL TOTAL (I) | -60 998.00 | 219 839.00 | | -60 998.00 |
DU Loans and Debts from Credit Institutions (3) | 88 188.00 | 109 191.00 | | 88 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 546.00 | | | 546.00 |
DW Advances and down payments received on current orders | | 500.00 | | |
DX Trade payables and related accounts | 1 750.00 | 1 750.00 | | 1 750.00 |
DY Tax and social security liabilities | 115.00 | | | 115.00 |
DZ Fixed asset liabilities and related accounts | | 115.00 | | |
EA Other liabilities | 25 239.00 | 25.00 | | 25 239.00 |
EC TOTAL (IV) | 115 838.00 | 111 581.00 | | 115 838.00 |
EE Grand total (I to V) | 54 840.00 | 331 421.00 | | 54 840.00 |
EG Accrued income and payables due within one year | 49 062.00 | | | 49 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 806.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 806.00 | |
GG - OPERATING RESULT (I - II) | | | -1 806.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 275 849.00 | |
GR Interest and similar expenses | | | 3 182.00 | |
GU Total financial expenses (VI) | | | 279 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -279 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -280 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 250.00 | 250.00 | | 250.00 |
HH Total exceptional expenses (VIII) | 250.00 | 250.00 | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -250.00 | -250.00 | | -250.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 56 977.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 087.00 | 6 070.00 | | 281 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -281 087.00 | 50 907.00 | | -281 087.00 |
| |
| 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 | 330 527.00 | | | 330 527.00 |
I3 DECREASES Total Financial Fixed Assets | | | 330 527.00 | |
I4 DECREASES Grand Total | | | 330 527.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 330 527.00 | | | 330 527.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 707.00 | 250.00 | | 707.00 |
7B Total provisions for depreciation | | 275 849.00 | | |
7C Grand total | 707.00 | 276 099.00 | | 707.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 275 849.00 | | |
UJ - Exceptional | | 250.00 | | |
| |
| 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 | 1 750.00 | 1 750.00 | | 1 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 239.00 | 25 239.00 | | 25 239.00 |
VH Loans with a maturity of more than one year at origin | 88 188.00 | 21 413.00 | 66 776.00 | 88 188.00 |
VI Group and Associates | 546.00 | 546.00 | | 546.00 |
VK Loans repaid during the year | 21 003.00 | | | 21 003.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 838.00 | 49 062.00 | 66 776.00 | 115 838.00 |
