| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 000.00 | 600.00 | 2 400.00 | 3 000.00 |
BJ TOTAL (I) | 1 632 318.00 | 600.00 | 1 631 718.00 | 1 632 318.00 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 3 078.00 | | 3 076.00 | 3 078.00 |
CJ TOTAL (II) | 4 278.00 | | 4 278.00 | 4 278.00 |
CO Grand total (0 to V) | 1 636 596.00 | 600.00 | 1 635 996.00 | 1 636 596.00 |
CU Other investments | 1 629 318.00 | | 1 629 318.00 | 1 629 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 107 400.00 | | | 1 107 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 588.00 | | | -18 588.00 |
DK Regulated provisions | 4 384.00 | | | 4 384.00 |
DL TOTAL (I) | 1 093 196.00 | | | 1 093 196.00 |
DU Loans and Debts from Credit Institutions (3) | 446 038.00 | | | 446 038.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 992.00 | | | 92 992.00 |
DX Trade payables and related accounts | 3 570.00 | | | 3 570.00 |
DY Tax and social security liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 542 801.00 | | | 542 801.00 |
EE Grand total (I to V) | 1 635 996.00 | | | 1 635 996.00 |
EG Accrued income and payables due within one year | 176 631.00 | | | 176 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 000.00 | |
FJ Net sales | | | 1 000.00 | |
FR Total operating income (I) | | | 1 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 6 002.00 | |
FX Taxes, duties, and similar payments | | | 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 600.00 | |
GF Total Operating Expenses (II) | | | 7 102.00 | |
GG - OPERATING RESULT (I - II) | | | -6 102.00 | |
GU Total financial expenses (VI) | | | 8 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 384.00 | | | 4 384.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 384.00 | | | -4 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 000.00 | | | 1 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 588.00 | | | 19 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 588.00 | | | -18 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 600.00 | | |
PE DEPRECIATION Total including other intangible assets | | 600.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 4 384.00 | | |
7C Grand total | | 4 384.00 | | |
UJ - Exceptional | | 4 384.00 | | |
| |
| 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 | 3 570.00 | 3 570.00 | | 3 570.00 |
8D Social Security and Other Social Organizations | 200.00 | 200.00 | | 200.00 |
UX Other trade receivables | 1 200.00 | 1 200.00 | | 1 200.00 |
VG Loans with a maturity of up to one year at origin | 6 634.00 | 6 634.00 | | 6 634.00 |
VH Loans with a maturity of more than one year at origin | 439 404.00 | 73 234.00 | 292 936.00 | 439 404.00 |
VI Group and Associates | 92 992.00 | 92 992.00 | | 92 992.00 |
VJ Loans taken out during the year | 512 639.00 | | | 512 639.00 |
VK Loans repaid during the year | 73 235.00 | | | 73 235.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 078.00 | 3 078.00 | | 3 078.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 278.00 | 4 278.00 | | 4 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 542 801.00 | 176 631.00 | 292 936.00 | 542 801.00 |
