| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 98 080.00 | 98 080.00 | | 98 080.00 |
BJ TOTAL (I) | 112 892.00 | 112 892.00 | | 112 892.00 |
BZ Other receivables | 191.00 | | 191.00 | 191.00 |
CJ TOTAL (II) | 191.00 | | 191.00 | 191.00 |
CO Grand total (0 to V) | 113 083.00 | 112 892.00 | 191.00 | 113 083.00 |
CU Other investments | 14 812.00 | 14 812.00 | | 14 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | | | 1 200.00 |
DH Retained earnings | -411 577.00 | | | -411 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 753.00 | | | -5 753.00 |
DL TOTAL (I) | -404 130.00 | | | -404 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398 874.00 | | | 398 874.00 |
DX Trade payables and related accounts | 1 006.00 | | | 1 006.00 |
DY Tax and social security liabilities | 4 440.00 | | | 4 440.00 |
EC TOTAL (IV) | 404 321.00 | | | 404 321.00 |
EE Grand total (I to V) | 191.00 | | | 191.00 |
EG Accrued income and payables due within one year | 404 321.00 | | | 404 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1.00 | | 1.00 | 1.00 |
FJ Net sales | 1.00 | | 1.00 | 1.00 |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 168.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GF Total Operating Expenses (II) | | | 1 301.00 | |
GG - OPERATING RESULT (I - II) | | | -1 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 219.00 | |
GM Reversals of provisions and transfers of expenses | | | 38 036.00 | |
GP Total financial income (V) | | | 38 255.00 | |
GQ Financial allocations to depreciation and provisions | | | 219.00 | |
GR Interest and similar expenses | | | 37 324.00 | |
GU Total financial expenses (VI) | | | 37 543.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 165.00 | | | 165.00 |
HF Exceptional expenses on capital transactions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 165.00 | | | 5 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 165.00 | | | -5 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 256.00 | | | 38 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 009.00 | | | 44 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 753.00 | | | -5 753.00 |
| |
| 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 | 150 709.00 | | | 150 709.00 |
I3 DECREASES Total Financial Fixed Assets | | 37 817.00 | 112 892.00 | |
I4 DECREASES Grand Total | | 37 817.00 | 112 892.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 709.00 | | | 150 709.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
8B Suppliers and Related Accounts | 1 007.00 | 1 007.00 | | 1 007.00 |
8D Social Security and Other Social Organizations | 4 440.00 | 4 440.00 | | 4 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 397 459.00 | 397 459.00 | | 397 459.00 |
UL Receivables related to investments | 98 080.00 | | 98 080.00 | 98 080.00 |
VJ Loans taken out during the year | 8 449.00 | | | 8 449.00 |
VK Loans repaid during the year | 4 343.00 | | | 4 343.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 191.00 | 191.00 | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 271.00 | 191.00 | 98 080.00 | 98 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 404 321.00 | 404 321.00 | | 404 321.00 |
