| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 353 873.00 | | 1 353 873.00 | 1 353 873.00 |
BZ Other receivables | 197 558.00 | | 197 558.00 | 197 558.00 |
CF Cash and cash equivalents | 73 911.00 | | 73 911.00 | 73 911.00 |
CJ TOTAL (II) | 271 468.00 | | 271 468.00 | 271 468.00 |
CO Grand total (0 to V) | 1 625 341.00 | | 1 625 341.00 | 1 625 341.00 |
CU Other investments | 1 353 858.00 | | 1 353 858.00 | 1 353 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 620 000.00 | | | 620 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67.00 | | | 67.00 |
DK Regulated provisions | 5 606.00 | | | 5 606.00 |
DL TOTAL (I) | 625 672.00 | | | 625 672.00 |
DU Loans and Debts from Credit Institutions (3) | 831 426.00 | | | 831 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 318.00 | | | 129 318.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 1 595.00 | | | 1 595.00 |
DZ Fixed asset liabilities and related accounts | 35 530.00 | | | 35 530.00 |
EC TOTAL (IV) | 999 669.00 | | | 999 669.00 |
EE Grand total (I to V) | 1 625 341.00 | | | 1 625 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 327.00 | |
FX Taxes, duties, and similar payments | | | 14 985.00 | |
GF Total Operating Expenses (II) | | | 41 312.00 | |
GG - OPERATING RESULT (I - II) | | | -41 312.00 | |
GR Interest and similar expenses | | | 1 426.00 | |
GU Total financial expenses (VI) | | | 1 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 668 423.00 | | | 668 423.00 |
HD Total exceptional income (VII) | 668 423.00 | | | 668 423.00 |
HF Exceptional expenses on capital transactions | 620 000.00 | | | 620 000.00 |
HG Exceptional depreciation and provisions | 5 606.00 | | | 5 606.00 |
HH Total exceptional expenses (VIII) | 625 606.00 | | | 625 606.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 42 817.00 | | | 42 817.00 |
HK Income tax | 12.00 | | | 12.00 |
HL TOTAL REVENUE (I + III + V + VII) | 668 423.00 | | | 668 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 668 356.00 | | | 668 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67.00 | | | 67.00 |
| |
| 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 | | | 1 973 873.00 | |
I3 DECREASES Total Financial Fixed Assets | | 620 000.00 | 1 353 873.00 | |
I4 DECREASES Grand Total | | 620 000.00 | 1 353 873.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 973 873.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 606.00 | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8D Social Security and Other Social Organizations | 1 583.00 | 1 583.00 | | 1 583.00 |
8E Income Taxes | 12.00 | 12.00 | | 12.00 |
8J Fixed Asset Liabilities and Related Accounts | 35 530.00 | 35 530.00 | | 35 530.00 |
VC Group and associates | 50 000.00 | 50 000.00 | | 50 000.00 |
VG Loans with a maturity of up to one year at origin | 1 426.00 | 1 426.00 | | 1 426.00 |
VH Loans with a maturity of more than one year at origin | 830 000.00 | | 470 735.00 | 830 000.00 |
VI Group and Associates | 129 318.00 | 129 318.00 | | 129 318.00 |
VJ Loans taken out during the year | 830 000.00 | | | 830 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147 558.00 | 147 558.00 | | 147 558.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 558.00 | 197 558.00 | | 197 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 999 669.00 | 169 669.00 | 470 735.00 | 999 669.00 |
