| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 946.00 | 2 791.00 | 154.00 | 2 946.00 |
BJ TOTAL (I) | 162 884.00 | 2 791.00 | 160 092.00 | 162 884.00 |
BZ Other receivables | 189 518.00 | | 189 518.00 | 189 518.00 |
CF Cash and cash equivalents | 35 916.00 | | 35 916.00 | 35 916.00 |
CJ TOTAL (II) | 225 434.00 | | 225 434.00 | 225 434.00 |
CO Grand total (0 to V) | 388 318.00 | 2 791.00 | 385 527.00 | 388 318.00 |
CU Other investments | 159 937.00 | | 159 937.00 | 159 937.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -39 792.00 | -30 600.00 | | -39 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 234.00 | -9 191.00 | | -10 234.00 |
DK Regulated provisions | 7 176.00 | 5 666.00 | | 7 176.00 |
DL TOTAL (I) | 57 149.00 | 65 874.00 | | 57 149.00 |
DU Loans and Debts from Credit Institutions (3) | 129 094.00 | 160 417.00 | | 129 094.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 580.00 | 151 627.00 | | 193 580.00 |
DX Trade payables and related accounts | 5 702.00 | 5 706.00 | | 5 702.00 |
EC TOTAL (IV) | 328 377.00 | 317 751.00 | | 328 377.00 |
EE Grand total (I to V) | 385 527.00 | 383 625.00 | | 385 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 741.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 589.00 | |
GF Total Operating Expenses (II) | | | 7 331.00 | |
GG - OPERATING RESULT (I - II) | | | -7 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 192.00 | |
GP Total financial income (V) | | | 2 192.00 | |
GR Interest and similar expenses | | | 3 585.00 | |
GU Total financial expenses (VI) | | | 3 585.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 510.00 | 1 510.00 | | 1 510.00 |
HH Total exceptional expenses (VIII) | 1 510.00 | 1 510.00 | | 1 510.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 510.00 | -1 510.00 | | -1 510.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 192.00 | 1 326.00 | | 2 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 426.00 | 10 517.00 | | 12 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 234.00 | -9 191.00 | | -10 234.00 |
| |
| 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 | 162 884.00 | | | 162 884.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 947.00 | | | 2 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 938.00 | |
I4 DECREASES Grand Total | | | 162 884.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 947.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 159 938.00 | | | 159 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 202.00 | 589.00 | | 2 202.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 202.00 | 589.00 | | 2 202.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 667.00 | 1 510.00 | | 5 667.00 |
7C Grand total | 5 667.00 | 1 510.00 | | 5 667.00 |
UJ - Exceptional | | 1 510.00 | | |
| |
| 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 | 5 702.00 | 5 702.00 | | 5 702.00 |
VC Group and associates | 189 518.00 | 189 518.00 | | 189 518.00 |
VH Loans with a maturity of more than one year at origin | 129 095.00 | 32 555.00 | 96 539.00 | 129 095.00 |
VI Group and Associates | 193 580.00 | 193 580.00 | | 193 580.00 |
VK Loans repaid during the year | 31 047.00 | | | 31 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 518.00 | 189 518.00 | | 189 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 378.00 | 231 838.00 | 96 539.00 | 328 378.00 |
