| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 972.00 | 3 972.00 | | 3 972.00 |
BB Receivables related to investments | 4 551.00 | | 4 551.00 | 4 551.00 |
BJ TOTAL (I) | 39 258.00 | 3 972.00 | 35 286.00 | 39 258.00 |
BZ Other receivables | 271 407.00 | | 271 407.00 | 271 407.00 |
CF Cash and cash equivalents | 4 417.00 | | 4 417.00 | 4 417.00 |
CJ TOTAL (II) | 275 824.00 | | 275 824.00 | 275 824.00 |
CO Grand total (0 to V) | 315 082.00 | 3 972.00 | 311 110.00 | 315 082.00 |
CU Other investments | 30 734.00 | | 30 734.00 | 30 734.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 800.00 | 16 800.00 | | 16 800.00 |
DD Legal reserve (1) | 1 680.00 | 1 680.00 | | 1 680.00 |
DF Regulated reserves (1) | 968.00 | 968.00 | | 968.00 |
DG Other reserves | 291 713.00 | 291 228.00 | | 291 713.00 |
DH Retained earnings | | -1 265.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 765.00 | 1 750.00 | | -5 765.00 |
DL TOTAL (I) | 305 397.00 | 311 162.00 | | 305 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 713.00 | 35.00 | | 5 713.00 |
EC TOTAL (IV) | 5 713.00 | 35.00 | | 5 713.00 |
EE Grand total (I to V) | 311 110.00 | 311 197.00 | | 311 110.00 |
EI Including equity loans | 5 713.00 | | | 5 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 35.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 87.00 | |
GG - OPERATING RESULT (I - II) | | | -87.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 5 678.00 | |
GU Total financial expenses (VI) | | | 5 678.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 765.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 818.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 765.00 | 68.00 | | 5 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 765.00 | 1 750.00 | | -5 765.00 |
| |
| 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 | 39 259.00 | | 1 310.00 | 39 259.00 |
I3 DECREASES Total Financial Fixed Assets | 1 310.00 | | 35 286.00 | 1 310.00 |
I4 DECREASES Grand Total | 1 310.00 | | 39 259.00 | 1 310.00 |
IY DECREASES Total Tangible Fixed Assets | | | 3 972.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 972.00 | | | 3 972.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 286.00 | | 1 310.00 | 35 286.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 972.00 | | | 3 972.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 972.00 | | | 3 972.00 |
| |
| 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 | 5 678.00 | 5 678.00 | | 5 678.00 |
UL Receivables related to investments | 4 552.00 | 4 552.00 | | 4 552.00 |
VB VAT | 242.00 | 242.00 | | 242.00 |
VI Group and Associates | 35.00 | 35.00 | | 35.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 271 165.00 | 271 165.00 | | 271 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 959.00 | 275 959.00 | | 275 959.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 714.00 | 5 714.00 | | 5 714.00 |
