| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 975.00 | 650.00 | 325.00 | 975.00 |
BJ TOTAL (I) | 33 899.00 | 650.00 | 33 249.00 | 33 899.00 |
BZ Other receivables | 1 205.00 | | 1 205.00 | 1 205.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 205.00 | | 1 205.00 | 1 205.00 |
CO Grand total (0 to V) | 35 103.00 | 650.00 | 34 453.00 | 35 103.00 |
CS Evaluated investments - equity method | 32 923.00 | | 32 923.00 | 32 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | -2 596.00 | | | -2 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 678.00 | -2 596.00 | | -5 678.00 |
DK Regulated provisions | 1 637.00 | 752.00 | | 1 637.00 |
DL TOTAL (I) | -6 037.00 | -1 244.00 | | -6 037.00 |
DU Loans and Debts from Credit Institutions (3) | 37 656.00 | 44 611.00 | | 37 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 400.00 | 1 425.00 | | 2 400.00 |
DX Trade payables and related accounts | 306.00 | 1 359.00 | | 306.00 |
EA Other liabilities | 128.00 | 128.00 | | 128.00 |
EC TOTAL (IV) | 40 490.00 | 47 524.00 | | 40 490.00 |
EE Grand total (I to V) | 34 453.00 | 46 280.00 | | 34 453.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 466.00 | |
FX Taxes, duties, and similar payments | | | 213.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 325.00 | |
GF Total Operating Expenses (II) | | | 1 005.00 | |
GG - OPERATING RESULT (I - II) | | | -1 005.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 3 865.00 | |
GU Total financial expenses (VI) | | | 3 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 885.00 | 752.00 | | 885.00 |
HH Total exceptional expenses (VIII) | 885.00 | 752.00 | | 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -885.00 | -752.00 | | -885.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76.00 | 214.00 | | 76.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 754.00 | 2 810.00 | | 5 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 678.00 | -2 596.00 | | -5 678.00 |
| |
| 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 | 33 899.00 | | | 33 899.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 975.00 | | | 975.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 923.00 | |
I4 DECREASES Grand Total | | | 33 899.00 | |
IN DECREASES Start-up, development, or research expenses | | | 975.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 923.00 | | | 32 923.00 |
| |
| 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 | 306.00 | 306.00 | | 306.00 |
8K Other liabilities (including liabilities related to repo transactions) | 128.00 | 128.00 | | 128.00 |
VC Group and associates | 1 205.00 | 1 205.00 | | 1 205.00 |
VH Loans with a maturity of more than one year at origin | 37 656.00 | 7 142.00 | 29 262.00 | 37 656.00 |
VI Group and Associates | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 205.00 | 1 205.00 | | 1 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 490.00 | 9 976.00 | 29 262.00 | 40 490.00 |
