| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 240 046.00 | | 240 046.00 | 240 046.00 |
CF Cash and cash equivalents | 8 042.00 | | 8 042.00 | 8 042.00 |
CJ TOTAL (II) | 8 042.00 | | 8 042.00 | 8 042.00 |
CO Grand total (0 to V) | 248 088.00 | | 248 088.00 | 248 088.00 |
CU Other investments | 240 031.00 | | 240 031.00 | 240 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 164 852.00 | 144 761.00 | | 164 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 703.00 | 20 091.00 | | -2 703.00 |
DK Regulated provisions | 16 865.00 | 16 865.00 | | 16 865.00 |
DL TOTAL (I) | 190 014.00 | 192 717.00 | | 190 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 000.00 | 57 000.00 | | 57 000.00 |
DX Trade payables and related accounts | 1 074.00 | 1 064.00 | | 1 074.00 |
EC TOTAL (IV) | 58 074.00 | 58 064.00 | | 58 074.00 |
EE Grand total (I to V) | 248 088.00 | 250 781.00 | | 248 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 719.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 719.00 | |
GG - OPERATING RESULT (I - II) | | | -2 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 333.00 | | |
HD Total exceptional income (VII) | | 333.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 333.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15.00 | 23 354.00 | | 15.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 719.00 | 3 263.00 | | 2 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 703.00 | 20 091.00 | | -2 703.00 |
| |
| 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 | 240 046.00 | | | 240 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 046.00 | |
I4 DECREASES Grand Total | | | 240 046.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 046.00 | | | 240 046.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 865.00 | | | 16 865.00 |
7C Grand total | 16 865.00 | | | 16 865.00 |
| |
| 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 | 1 074.00 | 1 074.00 | | 1 074.00 |
VI Group and Associates | 57 000.00 | 57 000.00 | | 57 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 074.00 | 58 074.00 | | 58 074.00 |
