| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 485 227.00 | | 485 227.00 | 485 227.00 |
CF Cash and cash equivalents | 5 422.00 | | 5 422.00 | 5 422.00 |
CJ TOTAL (II) | 5 422.00 | | 5 422.00 | 5 422.00 |
CO Grand total (0 to V) | 490 649.00 | | 490 649.00 | 490 649.00 |
CS Evaluated investments - equity method | 485 227.00 | | 485 227.00 | 485 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DH Retained earnings | -16 285.00 | -10 051.00 | | -16 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 378.00 | -6 235.00 | | -6 378.00 |
DK Regulated provisions | 6 477.00 | 4 432.00 | | 6 477.00 |
DL TOTAL (I) | 333 813.00 | 338 146.00 | | 333 813.00 |
DU Loans and Debts from Credit Institutions (3) | 89 933.00 | 101 935.00 | | 89 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 568.00 | 48 715.00 | | 66 568.00 |
DX Trade payables and related accounts | 334.00 | 632.00 | | 334.00 |
EC TOTAL (IV) | 156 835.00 | 151 282.00 | | 156 835.00 |
EE Grand total (I to V) | 490 649.00 | 489 428.00 | | 490 649.00 |
EG Accrued income and payables due within one year | 12 620.00 | 12 634.00 | | 12 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 014.00 | |
GF Total Operating Expenses (II) | | | 1 014.00 | |
GG - OPERATING RESULT (I - II) | | | -1 014.00 | |
GR Interest and similar expenses | | | 3 319.00 | |
GU Total financial expenses (VI) | | | 3 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 045.00 | 2 045.00 | | 2 045.00 |
HH Total exceptional expenses (VIII) | 2 045.00 | 2 045.00 | | 2 045.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 045.00 | -2 045.00 | | -2 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 378.00 | 6 235.00 | | 6 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 378.00 | -6 235.00 | | -6 378.00 |
| |
| 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 | 485 227.00 | | | 485 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 485 227.00 | |
I4 DECREASES Grand Total | | | 485 227.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 485 227.00 | | | 485 227.00 |
| |
| 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 | 334.00 | 334.00 | | 334.00 |
VH Loans with a maturity of more than one year at origin | 89 933.00 | 22.00 | 12 284.00 | 89 933.00 |
VI Group and Associates | 66 568.00 | | | 66 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 835.00 | 356.00 | 12 284.00 | 156 835.00 |
