| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 95 122.00 | 714.00 | 94 407.00 | 95 122.00 |
BX Customers and related accounts | 363.00 | | 363.00 | 363.00 |
BZ Other receivables | 5 397.00 | | 5 397.00 | 5 397.00 |
CF Cash and cash equivalents | 1 830.00 | | 1 830.00 | 1 830.00 |
CJ TOTAL (II) | 7 591.00 | | 7 591.00 | 7 591.00 |
CO Grand total (0 to V) | 102 714.00 | 714.00 | 101 999.00 | 102 714.00 |
CU Other investments | 95 122.00 | 714.00 | 94 407.00 | 95 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 685.00 | 44 685.00 | | 44 685.00 |
DB Share, merger, contribution premiums, etc. | 3.00 | 3.00 | | 3.00 |
DF Regulated reserves (1) | 612.00 | 612.00 | | 612.00 |
DH Retained earnings | -28 455.00 | -25 812.00 | | -28 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 851.00 | -2 642.00 | | -2 851.00 |
DL TOTAL (I) | 13 994.00 | 16 845.00 | | 13 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 908.00 | 78 691.00 | | 84 908.00 |
DX Trade payables and related accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
DY Tax and social security liabilities | 375.00 | 375.00 | | 375.00 |
EA Other liabilities | 81.00 | 1 566.00 | | 81.00 |
EC TOTAL (IV) | 88 004.00 | 83 273.00 | | 88 004.00 |
EE Grand total (I to V) | 101 999.00 | 100 119.00 | | 101 999.00 |
EG Accrued income and payables due within one year | 88 004.00 | 83 273.00 | | 88 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 480.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 480.00 | |
GG - OPERATING RESULT (I - II) | | | -1 479.00 | |
GQ Financial allocations to depreciation and provisions | | | 155.00 | |
GR Interest and similar expenses | | | 1 216.00 | |
GU Total financial expenses (VI) | | | 1 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 371.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 13.00 | | |
HD Total exceptional income (VII) | | 13.00 | | |
HF Exceptional expenses on capital transactions | | 136.00 | | |
HH Total exceptional expenses (VIII) | | 136.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -123.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 13.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 851.00 | 2 655.00 | | 2 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 851.00 | -2 642.00 | | -2 851.00 |
| |
| 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 | 95 057.00 | | 66.00 | 95 057.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 123.00 | |
I4 DECREASES Grand Total | | | 95 123.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 057.00 | | 66.00 | 95 057.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 559.00 | 156.00 | | 559.00 |
7C Grand total | 559.00 | 156.00 | | 559.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 640.00 | 2 640.00 | | 2 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81.00 | 81.00 | | 81.00 |
VB VAT | 5 219.00 | 5 219.00 | | 5 219.00 |
VC Group and associates | 363.00 | 363.00 | | 363.00 |
VI Group and Associates | 84 908.00 | 84 908.00 | | 84 908.00 |
VQ Other Taxes, Duties, and Similar Debts | 375.00 | 375.00 | | 375.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 178.00 | 178.00 | | 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 760.00 | 5 760.00 | | 5 760.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 004.00 | 88 004.00 | | 88 004.00 |
