| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 9 504.00 | | 9 504.00 | 9 504.00 |
BJ TOTAL (I) | 819 720.00 | | 819 720.00 | 819 720.00 |
CF Cash and cash equivalents | 323.00 | | 323.00 | 323.00 |
CJ TOTAL (II) | 323.00 | | 323.00 | 323.00 |
CO Grand total (0 to V) | 820 043.00 | | 820 043.00 | 820 043.00 |
CS Evaluated investments - equity method | 810 216.00 | | 810 216.00 | 810 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 574.00 | | | -14 574.00 |
DK Regulated provisions | 4 433.00 | | | 4 433.00 |
DL TOTAL (I) | -9 141.00 | | | -9 141.00 |
DU Loans and Debts from Credit Institutions (3) | 819 720.00 | | | 819 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 150.00 | | | 7 150.00 |
DX Trade payables and related accounts | 2 314.00 | | | 2 314.00 |
EC TOTAL (IV) | 829 184.00 | | | 829 184.00 |
EE Grand total (I to V) | 820 043.00 | | | 820 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 116.00 | |
GF Total Operating Expenses (II) | | | 7 116.00 | |
GG - OPERATING RESULT (I - II) | | | -7 116.00 | |
GU Total financial expenses (VI) | | | 3 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 433.00 | | | 4 433.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 433.00 | | | -4 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 574.00 | | | 14 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 574.00 | | | -14 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 4 433.00 | | |
7C Grand total | | 4 433.00 | | |
| |
| 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 | 2 314.00 | 2 314.00 | | 2 314.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 150.00 | 7 150.00 | | 7 150.00 |
UT Other financial assets | 9 504.00 | | 9 504.00 | 9 504.00 |
VG Loans with a maturity of up to one year at origin | 819 720.00 | 19 843.00 | 239 669.00 | 819 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 504.00 | | 9 504.00 | 9 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 829 184.00 | 29 307.00 | 239 669.00 | 829 184.00 |
