| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 329.00 | 1 329.00 | | 1 329.00 |
BH Other financial assets | 7 362.00 | | 7 362.00 | 7 362.00 |
BJ TOTAL (I) | 220 314.00 | 1 329.00 | 218 985.00 | 220 314.00 |
BZ Other receivables | 15 565.00 | | 15 565.00 | 15 565.00 |
CF Cash and cash equivalents | 2 653.00 | | 2 653.00 | 2 653.00 |
CJ TOTAL (II) | 18 218.00 | | 18 218.00 | 18 218.00 |
CO Grand total (0 to V) | 238 532.00 | 1 329.00 | 237 204.00 | 238 532.00 |
CU Other investments | 211 624.00 | | 211 624.00 | 211 624.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 90 155.00 | | | 90 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 724.00 | | | -10 724.00 |
DK Regulated provisions | 11 624.00 | | | 11 624.00 |
DL TOTAL (I) | 102 056.00 | | | 102 056.00 |
DU Loans and Debts from Credit Institutions (3) | 19 114.00 | | | 19 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 1 836.00 | | | 1 836.00 |
DY Tax and social security liabilities | 21 880.00 | | | 21 880.00 |
EA Other liabilities | 87 319.00 | | | 87 319.00 |
EC TOTAL (IV) | 135 148.00 | | | 135 148.00 |
EE Grand total (I to V) | 237 204.00 | | | 237 204.00 |
EG Accrued income and payables due within one year | 135 148.00 | | | 135 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 044.00 | |
FX Taxes, duties, and similar payments | | | -175.00 | |
GF Total Operating Expenses (II) | | | 2 869.00 | |
GG - OPERATING RESULT (I - II) | | | -2 869.00 | |
GR Interest and similar expenses | | | 1 894.00 | |
GU Total financial expenses (VI) | | | 1 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 961.00 | | | 5 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 724.00 | | | 10 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 724.00 | | | -10 724.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 329.00 | | | 1 329.00 |
PE DEPRECIATION Total including other intangible assets | 1 329.00 | | | 1 329.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 624.00 | | | 11 624.00 |
7C Grand total | 11 624.00 | | | 11 624.00 |
| |
| 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 | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 1 836.00 | 1 836.00 | | 1 836.00 |
8D Social Security and Other Social Organizations | 21 880.00 | 21 880.00 | | 21 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87 319.00 | 87 319.00 | | 87 319.00 |
UT Other financial assets | 7 362.00 | | 7 362.00 | 7 362.00 |
VG Loans with a maturity of up to one year at origin | 19 114.00 | 19 114.00 | | 19 114.00 |
VS Prepaid expenses | 15 565.00 | 15 565.00 | | 15 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 927.00 | 15 565.00 | 7 362.00 | 22 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 148.00 | 135 148.00 | | 135 148.00 |
