| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 190 303.00 | | 190 303.00 | 190 303.00 |
BJ TOTAL (I) | 375 232.00 | | 375 232.00 | 375 232.00 |
CF Cash and cash equivalents | 32 290.00 | | 32 290.00 | 32 290.00 |
CJ TOTAL (II) | 32 290.00 | | 32 290.00 | 32 290.00 |
CO Grand total (0 to V) | 407 522.00 | | 407 522.00 | 407 522.00 |
CU Other investments | 184 929.00 | | 184 929.00 | 184 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 85 400.00 | 85 400.00 | | 85 400.00 |
DD Legal reserve (1) | 8 540.00 | 720.00 | | 8 540.00 |
DG Other reserves | 23 901.00 | | | 23 901.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 485.00 | 31 721.00 | | -18 485.00 |
DK Regulated provisions | 13 888.00 | 9 703.00 | | 13 888.00 |
DL TOTAL (I) | 113 243.00 | 127 544.00 | | 113 243.00 |
DU Loans and Debts from Credit Institutions (3) | 292 916.00 | 363 111.00 | | 292 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150.00 | 150.00 | | 150.00 |
DX Trade payables and related accounts | 1 212.00 | 1 087.00 | | 1 212.00 |
EC TOTAL (IV) | 294 278.00 | 364 348.00 | | 294 278.00 |
EE Grand total (I to V) | 407 522.00 | 491 892.00 | | 407 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 501.00 | |
GF Total Operating Expenses (II) | | | 11 501.00 | |
GG - OPERATING RESULT (I - II) | | | -11 501.00 | |
GP Total financial income (V) | | | 3 374.00 | |
GU Total financial expenses (VI) | | | 6 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 300.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 185.00 | 4 185.00 | | 4 185.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 185.00 | -4 185.00 | | -4 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 374.00 | 52 293.00 | | 3 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 859.00 | 20 573.00 | | 21 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 485.00 | 31 721.00 | | -18 485.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 9 703.00 | 4 185.00 | | 9 703.00 |
7C Grand total | 9 703.00 | 4 185.00 | | 9 703.00 |
| |
| 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 | 150.00 | 150.00 | | 150.00 |
8B Suppliers and Related Accounts | 1 212.00 | 1 212.00 | | 1 212.00 |
UT Other financial assets | 190 303.00 | | 190 303.00 | 190 303.00 |
VG Loans with a maturity of up to one year at origin | 292 916.00 | 71 388.00 | 221 528.00 | 292 916.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 303.00 | | 190 303.00 | 190 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 278.00 | 72 750.00 | 221 528.00 | 294 278.00 |
