| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 042 984.00 | | 13 042 984.00 | 13 042 984.00 |
BZ Other receivables | 262 416.00 | | 262 416.00 | 262 416.00 |
CF Cash and cash equivalents | 39 482.00 | | 39 482.00 | 39 482.00 |
CJ TOTAL (II) | 301 898.00 | | 301 898.00 | 301 898.00 |
CO Grand total (0 to V) | 13 344 882.00 | | 13 344 882.00 | 13 344 882.00 |
CU Other investments | 13 042 984.00 | | 13 042 984.00 | 13 042 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 638 000.00 | 2 638 000.00 | | 2 638 000.00 |
DH Retained earnings | -9 698.00 | -2 662.00 | | -9 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 217.00 | -7 036.00 | | -92 217.00 |
DL TOTAL (I) | 2 536 085.00 | 2 628 302.00 | | 2 536 085.00 |
DU Loans and Debts from Credit Institutions (3) | 4 896 360.00 | 3 662 730.00 | | 4 896 360.00 |
DV Miscellaneous Loans and Financial Debts (4) | 236 737.00 | 3 048.00 | | 236 737.00 |
DX Trade payables and related accounts | | 4 650.00 | | |
EA Other liabilities | 5 675 700.00 | 6 803 369.00 | | 5 675 700.00 |
EC TOTAL (IV) | 10 808 797.00 | 10 473 797.00 | | 10 808 797.00 |
EE Grand total (I to V) | 13 344 882.00 | 13 102 099.00 | | 13 344 882.00 |
EG Accrued income and payables due within one year | 6 313 889.00 | 1 224 067.00 | | 6 313 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 61 244.00 | |
FX Taxes, duties, and similar payments | | | 8 627.00 | |
FZ Social Security Contributions | | | 1 160.00 | |
GF Total Operating Expenses (II) | | | 71 031.00 | |
GG - OPERATING RESULT (I - II) | | | -71 031.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 63 643.00 | |
GU Total financial expenses (VI) | | | 63 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -134 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 160.00 | 1 125.00 | | 1 160.00 |
HK Income tax | -42 457.00 | | | -42 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 144.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 217.00 | 7 180.00 | | 92 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 217.00 | -7 036.00 | | -92 217.00 |
| |
| 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 | 13 042 984.00 | | | 13 042 984.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 042 984.00 | |
I4 DECREASES Grand Total | | | 13 042 984.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 042 984.00 | | | 13 042 984.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 5 595 700.00 | 5 595 700.00 | | 5 595 700.00 |
VC Group and associates | 89 886.00 | | | 89 886.00 |
VH Loans with a maturity of more than one year at origin | 4 896 360.00 | 401 452.00 | 1 611 213.00 | 4 896 360.00 |
VI Group and Associates | 316 737.00 | 316 737.00 | | 316 737.00 |
VM Income taxes | 172 260.00 | | | 172 260.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 270.00 | | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 416.00 | 262 416.00 | | 262 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 808 797.00 | 6 313 889.00 | 1 611 213.00 | 10 808 797.00 |
