| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 49 070.00 | | 49 070.00 | 49 070.00 |
BD Other fixed assets | 610 026.00 | | 610 026.00 | 610 026.00 |
BJ TOTAL (I) | 1 020 095.00 | | 1 020 095.00 | 1 020 095.00 |
BZ Other receivables | 1 006 666.00 | | 1 006 666.00 | 1 006 666.00 |
CF Cash and cash equivalents | 321 046.00 | | 321 046.00 | 321 046.00 |
CJ TOTAL (II) | 1 327 712.00 | | 1 327 712.00 | 1 327 712.00 |
CO Grand total (0 to V) | 2 347 808.00 | | 2 347 808.00 | 2 347 808.00 |
CU Other investments | 361 000.00 | | 361 000.00 | 361 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 487.00 | | | -44 487.00 |
DL TOTAL (I) | -14 487.00 | | | -14 487.00 |
DT Other Bond Issues | 1 600 000.00 | | | 1 600 000.00 |
DU Loans and Debts from Credit Institutions (3) | 52 000.00 | | | 52 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 269.00 | | | 269.00 |
EA Other liabilities | 610 026.00 | | | 610 026.00 |
EC TOTAL (IV) | 2 362 294.00 | | | 2 362 294.00 |
EE Grand total (I to V) | 2 347 808.00 | | | 2 347 808.00 |
EG Accrued income and payables due within one year | 2 362 294.00 | | | 2 362 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 222.00 | |
GF Total Operating Expenses (II) | | | 3 222.00 | |
GG - OPERATING RESULT (I - II) | | | -3 222.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 666.00 | |
GK Income from other securities and fixed asset receivables | | | 70.00 | |
GP Total financial income (V) | | | 10 736.00 | |
GR Interest and similar expenses | | | 52 000.00 | |
GU Total financial expenses (VI) | | | 52 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 736.00 | | | 10 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 222.00 | | | 55 222.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 487.00 | | | -44 487.00 |
| |
| 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 | | | 1 020 095.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 020 095.00 | |
I4 DECREASES Grand Total | | | 1 020 095.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 020 095.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
8B Suppliers and Related Accounts | 269.00 | 269.00 | | 269.00 |
8K Other liabilities (including liabilities related to repo transactions) | 610 026.00 | 610 026.00 | | 610 026.00 |
UL Receivables related to investments | 49 070.00 | 49 070.00 | | 49 070.00 |
VC Group and associates | 1 006 666.00 | | | 1 006 666.00 |
VG Loans with a maturity of up to one year at origin | 52 000.00 | 52 000.00 | | 52 000.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 055 736.00 | 1 055 736.00 | | 1 055 736.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 362 294.00 | 762 294.00 | | 2 362 294.00 |
