| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 617 892.00 | | 617 892.00 | 617 892.00 |
CF Cash and cash equivalents | 3 808.00 | | 3 808.00 | 3 808.00 |
CH Prepaid expenses | 1 496.00 | | 1 496.00 | 1 496.00 |
CJ TOTAL (II) | 5 305.00 | | 5 305.00 | 5 305.00 |
CO Grand total (0 to V) | 623 197.00 | | 623 197.00 | 623 197.00 |
CU Other investments | 617 892.00 | | 617 892.00 | 617 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 921.00 | | | -4 921.00 |
DK Regulated provisions | 80.00 | | | 80.00 |
DL TOTAL (I) | 5 159.00 | | | 5 159.00 |
DU Loans and Debts from Credit Institutions (3) | 601 326.00 | | | 601 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 658.00 | | | 13 658.00 |
DX Trade payables and related accounts | 3 054.00 | | | 3 054.00 |
EC TOTAL (IV) | 618 038.00 | | | 618 038.00 |
EE Grand total (I to V) | 623 197.00 | | | 623 197.00 |
EG Accrued income and payables due within one year | 101 969.00 | | | 101 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 507.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 6 515.00 | |
GG - OPERATING RESULT (I - II) | | | -6 515.00 | |
GR Interest and similar expenses | | | 1 326.00 | |
GU Total financial expenses (VI) | | | 1 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 000.00 | | | 3 000.00 |
HD Total exceptional income (VII) | 3 000.00 | | | 3 000.00 |
HG Exceptional depreciation and provisions | 80.00 | | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 920.00 | | | 2 920.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 921.00 | | | 7 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 921.00 | | | -4 921.00 |
| |
| 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 | | | 617 892.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 617 892.00 | |
I4 DECREASES Grand Total | | | 617 892.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 617 892.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 80.00 | | |
7C Grand total | | 80.00 | | |
UJ - Exceptional | | 80.00 | | |
| |
| 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 | 3 054.00 | 3 054.00 | | 3 054.00 |
VH Loans with a maturity of more than one year at origin | 601 326.00 | 85 257.00 | 341 641.00 | 601 326.00 |
VI Group and Associates | 13 658.00 | 13 658.00 | | 13 658.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VS Prepaid expenses | 1 496.00 | 1 496.00 | | 1 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 496.00 | 1 496.00 | | 1 496.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 618 038.00 | 101 969.00 | 341 641.00 | 618 038.00 |
