| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 236 625.00 | | 236 625.00 | 236 625.00 |
BZ Other receivables | 12 880.00 | | 12 880.00 | 12 880.00 |
CF Cash and cash equivalents | 28 388.00 | | 28 388.00 | 28 388.00 |
CJ TOTAL (II) | 41 268.00 | | 41 268.00 | 41 268.00 |
CO Grand total (0 to V) | 277 893.00 | | 277 893.00 | 277 893.00 |
CU Other investments | 236 625.00 | | 236 625.00 | 236 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 023.00 | | | -5 023.00 |
DK Regulated provisions | 2 331.00 | | | 2 331.00 |
DL TOTAL (I) | 17 308.00 | | | 17 308.00 |
DU Loans and Debts from Credit Institutions (3) | 227 975.00 | | | 227 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 290.00 | | | 31 290.00 |
DX Trade payables and related accounts | 1 320.00 | | | 1 320.00 |
EC TOTAL (IV) | 260 585.00 | | | 260 585.00 |
EE Grand total (I to V) | 277 893.00 | | | 277 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 829.00 | |
GF Total Operating Expenses (II) | | | 4 829.00 | |
GG - OPERATING RESULT (I - II) | | | -4 829.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 880.00 | |
GP Total financial income (V) | | | 11 880.00 | |
GR Interest and similar expenses | | | 9 744.00 | |
GU Total financial expenses (VI) | | | 9 744.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 331.00 | | | 2 331.00 |
HH Total exceptional expenses (VIII) | 2 331.00 | | | 2 331.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 331.00 | | | -2 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 880.00 | | | 11 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 903.00 | | | 16 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 023.00 | | | -5 023.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 331.00 | | |
| |
| 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 | 31 290.00 | 31 290.00 | | 31 290.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
VG Loans with a maturity of up to one year at origin | 227 975.00 | 36 224.00 | 147 769.00 | 227 975.00 |
VS Prepaid expenses | 12 880.00 | 12 880.00 | | 12 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 880.00 | 12 880.00 | | 12 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 585.00 | 68 834.00 | 147 769.00 | 260 585.00 |
