| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 191.00 | | 191.00 | 191.00 |
BJ TOTAL (I) | 507 436.00 | 210 000.00 | 297 436.00 | 507 436.00 |
BZ Other receivables | 29 572.00 | | 29 572.00 | 29 572.00 |
CF Cash and cash equivalents | 501.00 | | 501.00 | 501.00 |
CJ TOTAL (II) | 30 074.00 | | 30 074.00 | 30 074.00 |
CO Grand total (0 to V) | 537 509.00 | 210 000.00 | 327 509.00 | 537 509.00 |
CP Shares due in less than one year | 191.00 | | | 191.00 |
CU Other investments | 507 245.00 | 210 000.00 | 297 245.00 | 507 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DH Retained earnings | -276 343.00 | | | -276 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -806.00 | | | -806.00 |
DL TOTAL (I) | 22 851.00 | | | 22 851.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 350.00 | | | 300 350.00 |
DX Trade payables and related accounts | 3 870.00 | | | 3 870.00 |
EA Other liabilities | 437.00 | | | 437.00 |
EC TOTAL (IV) | 304 658.00 | | | 304 658.00 |
EE Grand total (I to V) | 327 509.00 | | | 327 509.00 |
EG Accrued income and payables due within one year | 304 658.00 | | | 304 658.00 |
EI Including equity loans | 300 350.00 | | | 300 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 7 000.00 | 7 000.00 | |
FJ Net sales | | 7 000.00 | 7 000.00 | |
FR Total operating income (I) | | | 7 000.00 | |
FW Other purchases and external expenses | | | 8 707.00 | |
FX Taxes, duties, and similar payments | | | 535.00 | |
GF Total Operating Expenses (II) | | | 9 242.00 | |
GG - OPERATING RESULT (I - II) | | | -2 242.00 | |
GM Reversals of provisions and transfers of expenses | | | 251 000.00 | |
GP Total financial income (V) | | | 251 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 210 000.00 | |
GR Interest and similar expenses | | | 8 000.00 | |
GU Total financial expenses (VI) | | | 218 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 31 564.00 | | | 31 564.00 |
HH Total exceptional expenses (VIII) | 31 564.00 | | | 31 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 564.00 | | | -31 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 000.00 | | | 258 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 258 806.00 | | | 258 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -806.00 | | | -806.00 |
| |
| 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 | | | 507 436.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 507 436.00 | |
I4 DECREASES Grand Total | | | 507 436.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 507 436.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 210 000.00 | | |
7C Grand total | | 210 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 210 000.00 | 251 000.00 | |
| |
| 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 | 3 870.00 | 3 870.00 | | 3 870.00 |
8K Other liabilities (including liabilities related to repo transactions) | 437.00 | 437.00 | | 437.00 |
UT Other financial assets | 191.00 | 191.00 | | 191.00 |
VB VAT | 2 029.00 | 2 029.00 | | 2 029.00 |
VI Group and Associates | 300 350.00 | 300 350.00 | | 300 350.00 |
VN Other taxes, similar payments | 436.00 | 436.00 | | 436.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 108.00 | 27 108.00 | | 27 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 763.00 | 29 763.00 | | 29 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 658.00 | 304 658.00 | | 304 658.00 |
