| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 30 992.00 | | 30 992.00 | 30 992.00 |
BH Other financial assets | 1 895.00 | | 1 895.00 | 1 895.00 |
BJ TOTAL (I) | 952 990.00 | | 952 990.00 | 952 990.00 |
BZ Other receivables | 743.00 | | 743.00 | 743.00 |
CF Cash and cash equivalents | 209.00 | | 209.00 | 209.00 |
CJ TOTAL (II) | 952.00 | | 952.00 | 952.00 |
CO Grand total (0 to V) | 953 942.00 | | 953 942.00 | 953 942.00 |
CU Other investments | 920 103.00 | | 920 103.00 | 920 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 560 000.00 | 560 000.00 | | 560 000.00 |
DD Legal reserve (1) | 7 132.00 | | | 7 132.00 |
DH Retained earnings | 127 501.00 | | | 127 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 378.00 | 142 633.00 | | -9 378.00 |
DK Regulated provisions | 8 806.00 | 3 056.00 | | 8 806.00 |
DL TOTAL (I) | 694 061.00 | 705 689.00 | | 694 061.00 |
DU Loans and Debts from Credit Institutions (3) | 255 941.00 | 255 602.00 | | 255 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 3 257.00 | | 100.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 259 881.00 | 260 299.00 | | 259 881.00 |
EE Grand total (I to V) | 953 942.00 | 965 988.00 | | 953 942.00 |
EG Accrued income and payables due within one year | 27 446.00 | 4 697.00 | | 27 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 870.00 | |
GF Total Operating Expenses (II) | | | 1 870.00 | |
GG - OPERATING RESULT (I - II) | | | -1 870.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 758.00 | |
GU Total financial expenses (VI) | | | 1 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 750.00 | 3 056.00 | | 5 750.00 |
HH Total exceptional expenses (VIII) | 5 750.00 | 3 056.00 | | 5 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 750.00 | -3 056.00 | | -5 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 150 183.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 378.00 | 7 550.00 | | 9 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 378.00 | 142 633.00 | | -9 378.00 |
| |
| 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 | 946 247.00 | | 10 000.00 | 946 247.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 257.00 | 952 990.00 | |
I4 DECREASES Grand Total | | 3 257.00 | 952 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 946 247.00 | | 10 000.00 | 946 247.00 |
