| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 10 940 932.00 | | 10 940 932.00 | 10 940 932.00 |
BJ TOTAL (I) | 10 950 932.00 | | 10 950 932.00 | 10 950 932.00 |
BZ Other receivables | 45 326.00 | | 45 326.00 | 45 326.00 |
CF Cash and cash equivalents | 3 980.00 | | 3 980.00 | 3 980.00 |
CJ TOTAL (II) | 49 306.00 | | 49 306.00 | 49 306.00 |
CO Grand total (0 to V) | 11 000 238.00 | | 11 000 238.00 | 11 000 238.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 10 997 987.00 | 11 009 366.00 | | 10 997 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 476.00 | -11 378.00 | | -24 476.00 |
DL TOTAL (I) | 10 981 896.00 | 11 006 372.00 | | 10 981 896.00 |
DX Trade payables and related accounts | 17 142.00 | 9 695.00 | | 17 142.00 |
EA Other liabilities | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 18 342.00 | 9 695.00 | | 18 342.00 |
EE Grand total (I to V) | 11 000 238.00 | 11 016 067.00 | | 11 000 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 14 636.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 14 703.00 | |
GG - OPERATING RESULT (I - II) | | | -14 703.00 | |
GK Income from other securities and fixed asset receivables | | | 1 897.00 | |
GP Total financial income (V) | | | 1 897.00 | |
GR Interest and similar expenses | | | 11 670.00 | |
GU Total financial expenses (VI) | | | 11 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 897.00 | 2 119.00 | | 1 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 373.00 | 13 498.00 | | 26 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 476.00 | -11 378.00 | | -24 476.00 |
HP References: Equipment leasing | -24 476.00 | -11 378.00 | | -24 476.00 |
| |
| 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 | 10 928 621.00 | | 43 099.00 | 10 928 621.00 |
I3 DECREASES Total Financial Fixed Assets | | 20 788.00 | 10 950 932.00 | |
I4 DECREASES Grand Total | | 20 788.00 | 10 950 932.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 928 621.00 | | 43 099.00 | 10 928 621.00 |
| |
| 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 | 17 142.00 | 17 142.00 | | 17 142.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
UP Loans | 10 940 932.00 | | | 10 940 932.00 |
VC Group and associates | 45 326.00 | | | 45 326.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 986 258.00 | 10 986 258.00 | | 10 986 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 342.00 | 18 342.00 | | 18 342.00 |
