| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 525.00 | 2 525.00 | | 2 525.00 |
AJ Other Intangible Assets | | | | |
BJ TOTAL (I) | 1 412 161.00 | 2 525.00 | 1 409 636.00 | 1 412 161.00 |
BZ Other receivables | 31 063.00 | | 31 063.00 | 31 063.00 |
CF Cash and cash equivalents | 7 955.00 | | 7 955.00 | 7 955.00 |
CJ TOTAL (II) | 39 018.00 | | 39 018.00 | 39 018.00 |
CO Grand total (0 to V) | 1 451 179.00 | 2 525.00 | 1 448 654.00 | 1 451 179.00 |
CU Other investments | 1 409 636.00 | | 1 409 636.00 | 1 409 636.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 842.00 | | | -19 842.00 |
DK Regulated provisions | 8 690.00 | | | 8 690.00 |
DL TOTAL (I) | -8 153.00 | 3 000.00 | | -8 153.00 |
DU Loans and Debts from Credit Institutions (3) | 1 314 993.00 | | | 1 314 993.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141 813.00 | | | 141 813.00 |
EC TOTAL (IV) | 1 456 806.00 | | | 1 456 806.00 |
EE Grand total (I to V) | 1 448 654.00 | 3 000.00 | | 1 448 654.00 |
EG Accrued income and payables due within one year | 228 583.00 | | | 228 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 525.00 | |
GF Total Operating Expenses (II) | | | 4 761.00 | |
GG - OPERATING RESULT (I - II) | | | -4 761.00 | |
GR Interest and similar expenses | | | 6 392.00 | |
GU Total financial expenses (VI) | | | 6 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 690.00 | | | 8 690.00 |
HH Total exceptional expenses (VIII) | 8 690.00 | | | 8 690.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 690.00 | | | -8 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 842.00 | | | 19 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 842.00 | | | -19 842.00 |
| |
| 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 | | | 1 412 161.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 2 525.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 409 636.00 | |
I4 DECREASES Grand Total | | | 1 412 161.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 409 636.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 525.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 525.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 8 690.00 | | |
7C Grand total | | 8 690.00 | | |
UJ - Exceptional | | 8 690.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 757.00 | 1 757.00 | | 1 757.00 |
VC Group and associates | 31 063.00 | 31 063.00 | | 31 063.00 |
VH Loans with a maturity of more than one year at origin | 1 314 993.00 | 86 770.00 | 352 768.00 | 1 314 993.00 |
VI Group and Associates | 140 056.00 | 140 056.00 | | 140 056.00 |
VJ Loans taken out during the year | 1 358 168.00 | | | 1 358 168.00 |
VK Loans repaid during the year | 43 175.00 | | | 43 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 063.00 | 31 063.00 | | 31 063.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 456 806.00 | 228 583.00 | 352 768.00 | 1 456 806.00 |
