| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 502 981.00 | | 502 981.00 | 502 981.00 |
BJ TOTAL (I) | 1 502 981.00 | | 1 502 981.00 | 1 502 981.00 |
BZ Other receivables | 292 690.00 | | 292 690.00 | 292 690.00 |
CF Cash and cash equivalents | 120 963.00 | | 120 963.00 | 120 963.00 |
CJ TOTAL (II) | 413 653.00 | | 413 653.00 | 413 653.00 |
CO Grand total (0 to V) | 1 916 634.00 | | 1 916 634.00 | 1 916 634.00 |
CP Shares due in less than one year | 120 000.00 | | | 120 000.00 |
CU Other investments | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 218.00 | 195 652.00 | | -9 218.00 |
DL TOTAL (I) | 1 090 782.00 | 1 295 653.00 | | 1 090 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 806 622.00 | 768 875.00 | | 806 622.00 |
DX Trade payables and related accounts | 4 471.00 | 5 010.00 | | 4 471.00 |
DY Tax and social security liabilities | 7 521.00 | 7 818.00 | | 7 521.00 |
EA Other liabilities | 7 238.00 | 8 559.00 | | 7 238.00 |
EC TOTAL (IV) | 825 851.00 | 790 261.00 | | 825 851.00 |
EE Grand total (I to V) | 1 916 634.00 | 2 085 914.00 | | 1 916 634.00 |
EG Accrued income and payables due within one year | 251 992.00 | 252 828.00 | | 251 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 641.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 742.00 | |
GG - OPERATING RESULT (I - II) | | | -5 741.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 28 034.00 | |
GL Other interest and similar income | | | 5 216.00 | |
GP Total financial income (V) | | | 33 250.00 | |
GR Interest and similar expenses | | | 34 522.00 | |
GU Total financial expenses (VI) | | | 34 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 120 000.00 | 120 000.00 | | 120 000.00 |
HD Total exceptional income (VII) | 120 000.00 | 120 000.00 | | 120 000.00 |
HF Exceptional expenses on capital transactions | 120 000.00 | 120 000.00 | | 120 000.00 |
HH Total exceptional expenses (VIII) | 120 000.00 | 120 000.00 | | 120 000.00 |
HK Income tax | 2 205.00 | 3 964.00 | | 2 205.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 251.00 | 359 738.00 | | 153 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 469.00 | 164 085.00 | | 162 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 218.00 | 195 652.00 | | -9 218.00 |
| |
| 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 | 4 471.00 | 4 471.00 | | 4 471.00 |
8K Other liabilities (including liabilities related to repo transactions) | 813 859.00 | 240 000.00 | 573 859.00 | 813 859.00 |
UP Loans | 502 981.00 | 120 000.00 | | 502 981.00 |
VP Miscellaneous | 292 690.00 | | | 292 690.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 521.00 | 7 521.00 | | 7 521.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 795 671.00 | 412 690.00 | 382 981.00 | 795 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 825 851.00 | 251 992.00 | 573 859.00 | 825 851.00 |
