| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 200 842.00 | | 1 200 842.00 | 1 200 842.00 |
BJ TOTAL (I) | 1 859 585.00 | | 1 859 585.00 | 1 859 585.00 |
CF Cash and cash equivalents | 774.00 | | 774.00 | 774.00 |
CJ TOTAL (II) | 774.00 | | 774.00 | 774.00 |
CO Grand total (0 to V) | 1 860 359.00 | | 1 860 359.00 | 1 860 359.00 |
CU Other investments | 658 743.00 | | 658 743.00 | 658 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 612 310.00 | | | 1 612 310.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 380.00 | | | -5 380.00 |
DK Regulated provisions | 54.00 | | | 54.00 |
DL TOTAL (I) | 1 606 984.00 | | | 1 606 984.00 |
DU Loans and Debts from Credit Institutions (3) | 226 234.00 | | | 226 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 249.00 | | | 18 249.00 |
DX Trade payables and related accounts | 8 891.00 | | | 8 891.00 |
EC TOTAL (IV) | 253 375.00 | | | 253 375.00 |
EE Grand total (I to V) | 1 860 359.00 | | | 1 860 359.00 |
EG Accrued income and payables due within one year | 51 173.00 | | | 51 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 072.00 | |
GF Total Operating Expenses (II) | | | 12 072.00 | |
GG - OPERATING RESULT (I - II) | | | -12 072.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 419.00 | |
GP Total financial income (V) | | | 9 419.00 | |
GR Interest and similar expenses | | | 2 673.00 | |
GU Total financial expenses (VI) | | | 2 673.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 419.00 | | | 9 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 799.00 | | | 14 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 380.00 | | | -5 380.00 |
| |
| 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 | | | 1 859 585.00 | |
I4 DECREASES Grand Total | | | 1 859 585.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 859 585.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 859 585.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 54.00 | | |
7C Grand total | | 54.00 | | |
UJ - Exceptional | | 54.00 | | |
| |
| 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 | 8 891.00 | 8 891.00 | | 8 891.00 |
VH Loans with a maturity of more than one year at origin | 226 234.00 | 24 032.00 | 98 849.00 | 226 234.00 |
VI Group and Associates | 18 249.00 | 18 249.00 | | 18 249.00 |
VJ Loans taken out during the year | 250 000.00 | | | 250 000.00 |
VK Loans repaid during the year | 23 766.00 | | | 23 766.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 375.00 | 51 173.00 | 98 849.00 | 253 375.00 |
