| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 216 462.00 | | 1 216 462.00 | 1 216 462.00 |
CD Marketable securities | 911.00 | | 911.00 | 911.00 |
CF Cash and cash equivalents | 286.00 | | 286.00 | 286.00 |
CH Prepaid expenses | 2 232.00 | | 2 232.00 | 2 232.00 |
CJ TOTAL (II) | 3 430.00 | | 3 430.00 | 3 430.00 |
CO Grand total (0 to V) | 1 219 893.00 | | 1 219 893.00 | 1 219 893.00 |
CU Other investments | 1 216 462.00 | | 1 216 462.00 | 1 216 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 190 169.00 | | | 190 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 177.00 | | | -22 177.00 |
DK Regulated provisions | 71 379.00 | | | 71 379.00 |
DL TOTAL (I) | 240 471.00 | | | 240 471.00 |
DU Loans and Debts from Credit Institutions (3) | 268 426.00 | | | 268 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 692 563.00 | | | 692 563.00 |
DX Trade payables and related accounts | 4 485.00 | | | 4 485.00 |
DY Tax and social security liabilities | 13 946.00 | | | 13 946.00 |
EC TOTAL (IV) | 979 421.00 | | | 979 421.00 |
EE Grand total (I to V) | 1 219 893.00 | | | 1 219 893.00 |
EG Accrued income and payables due within one year | 750 205.00 | | | 750 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 370.00 | |
FX Taxes, duties, and similar payments | | | 1 726.00 | |
FY Salaries and Wages | | | 27 211.00 | |
FZ Social Security Contributions | | | 7 877.00 | |
GF Total Operating Expenses (II) | | | 39 186.00 | |
GG - OPERATING RESULT (I - II) | | | -39 186.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 321.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 22 334.00 | |
GR Interest and similar expenses | | | 5 325.00 | |
GU Total financial expenses (VI) | | | 5 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 877.00 | | | 7 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 334.00 | | | 22 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 511.00 | | | 44 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 177.00 | | | -22 177.00 |
| |
| 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 | 1 216 463.00 | | | 1 216 463.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 216 463.00 | |
I4 DECREASES Grand Total | | | 1 216 463.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 216 463.00 | | | 1 216 463.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 71 380.00 | | | 71 380.00 |
7C Grand total | 71 380.00 | | | 71 380.00 |
| |
| 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 | 614 834.00 | 614 834.00 | | 614 834.00 |
8B Suppliers and Related Accounts | 4 485.00 | 4 485.00 | | 4 485.00 |
8D Social Security and Other Social Organizations | 13 947.00 | 13 947.00 | | 13 947.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77 730.00 | 77 730.00 | | 77 730.00 |
VH Loans with a maturity of more than one year at origin | 268 426.00 | 39 210.00 | 164 294.00 | 268 426.00 |
VK Loans repaid during the year | 31 212.00 | | | 31 212.00 |
VS Prepaid expenses | 2 233.00 | 2 233.00 | | 2 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 233.00 | 2 233.00 | | 2 233.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 979 421.00 | 750 205.00 | 164 294.00 | 979 421.00 |
