| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 986.00 | 986.00 | | 986.00 |
BJ TOTAL (I) | 169 872.00 | 74 249.00 | 95 623.00 | 169 872.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 137.00 | | 137.00 | 137.00 |
CJ TOTAL (II) | 137.00 | | 137.00 | 137.00 |
CO Grand total (0 to V) | 170 010.00 | 74 249.00 | 95 760.00 | 170 010.00 |
CU Other investments | 168 886.00 | 73 262.00 | 95 623.00 | 168 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 500.00 | 120 500.00 | | 120 500.00 |
DH Retained earnings | -25 476.00 | -22 224.00 | | -25 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -75 911.00 | -3 252.00 | | -75 911.00 |
DK Regulated provisions | 5 554.00 | 5 554.00 | | 5 554.00 |
DL TOTAL (I) | 24 665.00 | 100 577.00 | | 24 665.00 |
DU Loans and Debts from Credit Institutions (3) | 24 875.00 | 40 812.00 | | 24 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 826.00 | 18 155.00 | | 36 826.00 |
DX Trade payables and related accounts | 1 656.00 | 1 776.00 | | 1 656.00 |
EA Other liabilities | 7 737.00 | 7 621.00 | | 7 737.00 |
EC TOTAL (IV) | 71 095.00 | 68 365.00 | | 71 095.00 |
EE Grand total (I to V) | 95 760.00 | 168 942.00 | | 95 760.00 |
EG Accrued income and payables due within one year | 62 541.00 | 43 521.00 | | 62 541.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1.00 | 86.00 | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 272.00 | |
GF Total Operating Expenses (II) | | | 1 272.00 | |
GG - OPERATING RESULT (I - II) | | | -1 272.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 73 262.00 | |
GR Interest and similar expenses | | | 1 376.00 | |
GU Total financial expenses (VI) | | | 74 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -75 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 944.00 | | |
HH Total exceptional expenses (VIII) | | 944.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -944.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 32.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 911.00 | 3 285.00 | | 75 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -75 911.00 | -3 252.00 | | -75 911.00 |
| |
| 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 | 169 872.00 | | | 169 872.00 |
I3 DECREASES Total Financial Fixed Assets | | | 168 886.00 | |
I4 DECREASES Grand Total | | | 169 872.00 | |
IO DECREASES Total including other intangible assets | | | 986.00 | |
KD ACQUISITIONS Total including other intangible assets | 986.00 | | | 986.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 168 886.00 | | | 168 886.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 986.00 | | | 986.00 |
CY DEPRECIATION Start-up, development, or research expenses | 986.00 | | | 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 554.00 | | | 5 554.00 |
7B Total provisions for depreciation | | 73 263.00 | | |
7C Grand total | 5 554.00 | 73 263.00 | | 5 554.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 73 263.00 | | |
| |
| 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 | 1 657.00 | 1 657.00 | | 1 657.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 737.00 | 7 737.00 | | 7 737.00 |
VH Loans with a maturity of more than one year at origin | 24 875.00 | 16 321.00 | 8 554.00 | 24 875.00 |
VI Group and Associates | 36 826.00 | 36 826.00 | | 36 826.00 |
VK Loans repaid during the year | 15 833.00 | | | 15 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 095.00 | 62 541.00 | 8 554.00 | 71 095.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 50.00 | | | 50.00 |
