| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 909 000.00 | | 909 000.00 | 909 000.00 |
CF Cash and cash equivalents | 400 060.00 | | 400 060.00 | 400 060.00 |
CJ TOTAL (II) | 400 060.00 | | 400 060.00 | 400 060.00 |
CO Grand total (0 to V) | 1 309 060.00 | | 1 309 060.00 | 1 309 060.00 |
CU Other investments | 909 000.00 | | 909 000.00 | 909 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 232.00 | | | -2 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 146.00 | | | -7 146.00 |
DK Regulated provisions | 60.00 | | | 60.00 |
DL TOTAL (I) | -8 318.00 | | | -8 318.00 |
DU Loans and Debts from Credit Institutions (3) | 723 860.00 | | | 723 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 441 713.00 | | | 441 713.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EA Other liabilities | 150 000.00 | | | 150 000.00 |
EC TOTAL (IV) | 1 317 378.00 | | | 1 317 378.00 |
EE Grand total (I to V) | 1 309 060.00 | | | 1 309 060.00 |
EG Accrued income and payables due within one year | 698 550.00 | | | 698 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 752.00 | |
GF Total Operating Expenses (II) | | | 5 752.00 | |
GG - OPERATING RESULT (I - II) | | | -5 752.00 | |
GR Interest and similar expenses | | | 1 334.00 | |
GU Total financial expenses (VI) | | | 1 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 146.00 | | | 7 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 145.00 | | | -7 145.00 |
| |
| 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 | 9 000.00 | | 900 000.00 | 9 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 909 000.00 | |
I4 DECREASES Grand Total | | | 909 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000.00 | | 900 000.00 | 9 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 60.00 | | |
7C Grand total | | 60.00 | | |
UJ - Exceptional | | 60.00 | | |
| |
| 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 | 430 718.00 | 430 718.00 | | 430 718.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 000.00 | 150 000.00 | | 150 000.00 |
VH Loans with a maturity of more than one year at origin | 723 860.00 | 105 032.00 | 510 728.00 | 723 860.00 |
VI Group and Associates | 11 000.00 | 11 000.00 | | 11 000.00 |
VJ Loans taken out during the year | 750 000.00 | | | 750 000.00 |
VK Loans repaid during the year | 26 140.00 | | | 26 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 317 378.00 | 698 550.00 | 510 728.00 | 1 317 378.00 |
