| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 42 000.00 | 21 793.00 | 20 206.00 | 42 000.00 |
AT Other tangible assets | 1 674.00 | 1 674.00 | | 1 674.00 |
BJ TOTAL (I) | 83 849.00 | 23 468.00 | 60 381.00 | 83 849.00 |
BX Customers and related accounts | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 297 313.00 | | 297 313.00 | 297 313.00 |
CF Cash and cash equivalents | 4 012.00 | | 4 012.00 | 4 012.00 |
CJ TOTAL (II) | 301 726.00 | | 301 726.00 | 301 726.00 |
CO Grand total (0 to V) | 385 576.00 | 23 468.00 | 362 108.00 | 385 576.00 |
CU Other investments | 40 175.00 | | 40 175.00 | 40 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 148.00 | 288 891.00 | | -7 148.00 |
DL TOTAL (I) | -6 148.00 | 289 891.00 | | -6 148.00 |
DU Loans and Debts from Credit Institutions (3) | 28 407.00 | 31 974.00 | | 28 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 339 849.00 | 51 958.00 | | 339 849.00 |
DX Trade payables and related accounts | | 228.00 | | |
EA Other liabilities | | 252 841.00 | | |
EC TOTAL (IV) | 368 257.00 | 83 933.00 | | 368 257.00 |
EE Grand total (I to V) | 362 108.00 | 373 824.00 | | 362 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 800.00 | | 4 800.00 | 4 800.00 |
FJ Net sales | 4 800.00 | | 4 800.00 | 4 800.00 |
FR Total operating income (I) | | | 4 800.00 | |
FW Other purchases and external expenses | | | 6 408.00 | |
FX Taxes, duties, and similar payments | | | 2 063.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 800.00 | |
GF Total Operating Expenses (II) | | | 11 271.00 | |
GG - OPERATING RESULT (I - II) | | | -6 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 677.00 | |
GU Total financial expenses (VI) | | | 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 111.00 | | |
HH Total exceptional expenses (VIII) | | 111.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -111.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 800.00 | 299 203.00 | | 4 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 948.00 | 10 312.00 | | 11 948.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 148.00 | 288 891.00 | | -7 148.00 |
| |
| 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 | 47 575.00 | | | 47 575.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 2 900.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 46 575.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 675.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 675.00 | | | 43 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 900.00 | | | 3 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 868.00 | 2 800.00 | | 17 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 868.00 | 2 800.00 | | 17 868.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 400.00 | 400.00 | | 400.00 |
VH Loans with a maturity of more than one year at origin | 31 975.00 | 3 603.00 | 15 081.00 | 31 975.00 |
VI Group and Associates | 51 959.00 | 51 959.00 | | 51 959.00 |
VK Loans repaid during the year | 3 484.00 | | | 3 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 328 314.00 | 328 314.00 | | 328 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 328 714.00 | 328 714.00 | | 328 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 933.00 | 55 562.00 | 15 081.00 | 83 933.00 |
