| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 109 413.00 | | 1 109 413.00 | 1 109 413.00 |
CF Cash and cash equivalents | 31.00 | | 31.00 | 31.00 |
CH Prepaid expenses | 1 021.00 | | 1 021.00 | 1 021.00 |
CJ TOTAL (II) | 1 052.00 | | 1 052.00 | 1 052.00 |
CO Grand total (0 to V) | 1 110 465.00 | | 1 110 465.00 | 1 110 465.00 |
CU Other investments | 1 109 413.00 | | 1 109 413.00 | 1 109 413.00 |
| |
| 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) | -25 378.00 | | | -25 378.00 |
DL TOTAL (I) | -24 378.00 | | | -24 378.00 |
DU Loans and Debts from Credit Institutions (3) | 710 625.00 | | | 710 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 386 124.00 | | | 386 124.00 |
DX Trade payables and related accounts | 1 228.00 | | | 1 228.00 |
EA Other liabilities | 36 865.00 | | | 36 865.00 |
EC TOTAL (IV) | 1 134 842.00 | | | 1 134 842.00 |
EE Grand total (I to V) | 1 110 465.00 | | | 1 110 465.00 |
EG Accrued income and payables due within one year | 480 821.00 | | | 480 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 850.00 | |
GF Total Operating Expenses (II) | | | 19 850.00 | |
GG - OPERATING RESULT (I - II) | | | -19 850.00 | |
GR Interest and similar expenses | | | 5 527.00 | |
GU Total financial expenses (VI) | | | 5 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 378.00 | | | 25 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 378.00 | | | -25 378.00 |
| |
| 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 | 516.00 | 516.00 | | 516.00 |
8B Suppliers and Related Accounts | 1 228.00 | 1 228.00 | | 1 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 422 474.00 | 422 474.00 | | 422 474.00 |
VH Loans with a maturity of more than one year at origin | 710 625.00 | 56 604.00 | 232 626.00 | 710 625.00 |
VJ Loans taken out during the year | 720 000.00 | | | 720 000.00 |
VK Loans repaid during the year | 9 375.00 | | | 9 375.00 |
VS Prepaid expenses | 1 021.00 | | | 1 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 021.00 | 1 021.00 | | 1 021.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 134 842.00 | 480 821.00 | 232 626.00 | 1 134 842.00 |
