| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 417 264.00 | | 417 264.00 | 417 264.00 |
CF Cash and cash equivalents | 14 733.00 | | 14 733.00 | 14 733.00 |
CJ TOTAL (II) | 14 733.00 | | 14 733.00 | 14 733.00 |
CO Grand total (0 to V) | 431 997.00 | | 431 997.00 | 431 997.00 |
CU Other investments | 417 234.00 | | 417 234.00 | 417 234.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125.00 | | | 125.00 |
DK Regulated provisions | 3 548.00 | | | 3 548.00 |
DL TOTAL (I) | 13 673.00 | | | 13 673.00 |
DU Loans and Debts from Credit Institutions (3) | 302 000.00 | | | 302 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 164.00 | | | 105 164.00 |
DX Trade payables and related accounts | 11 160.00 | | | 11 160.00 |
EC TOTAL (IV) | 418 324.00 | | | 418 324.00 |
EE Grand total (I to V) | 431 997.00 | | | 431 997.00 |
EG Accrued income and payables due within one year | 269 907.00 | | | 269 907.00 |
EI Including equity loans | 105 164.00 | | | 105 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 251.00 | |
GF Total Operating Expenses (II) | | | 14 251.00 | |
GG - OPERATING RESULT (I - II) | | | -14 251.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 2 076.00 | |
GU Total financial expenses (VI) | | | 2 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 548.00 | | | 3 548.00 |
HH Total exceptional expenses (VIII) | 3 548.00 | | | 3 548.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 548.00 | | | -3 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 875.00 | | | 19 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125.00 | | | 125.00 |
| |
| 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 | | | 417 264.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 417 264.00 | |
I4 DECREASES Grand Total | | | 417 264.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 417 264.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 548.00 | | |
7C Grand total | | 3 548.00 | | |
UJ - Exceptional | | 3 548.00 | | |
| |
| 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 | 105 164.00 | 95 164.00 | | 105 164.00 |
8B Suppliers and Related Accounts | 11 160.00 | 11 160.00 | | 11 160.00 |
VH Loans with a maturity of more than one year at origin | 302 000.00 | 42 093.00 | 171 852.00 | 302 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 418 324.00 | 148 417.00 | 171 852.00 | 418 324.00 |
