| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 970 116.00 | | 970 116.00 | 970 116.00 |
BJ TOTAL (I) | 980 016.00 | | 980 016.00 | 980 016.00 |
BZ Other receivables | 1 074 200.00 | | 1 074 200.00 | 1 074 200.00 |
CF Cash and cash equivalents | 14 403.00 | | 14 403.00 | 14 403.00 |
CJ TOTAL (II) | 1 088 603.00 | | 1 088 603.00 | 1 088 603.00 |
CO Grand total (0 to V) | 2 068 619.00 | | 2 068 619.00 | 2 068 619.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -7 874.00 | | | -7 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 878.00 | -7 874.00 | | -96 878.00 |
DL TOTAL (I) | -94 753.00 | 2 126.00 | | -94 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 140 990.00 | 298 985.00 | | 2 140 990.00 |
DX Trade payables and related accounts | 15 730.00 | 4 555.00 | | 15 730.00 |
DZ Fixed asset liabilities and related accounts | | 9 900.00 | | |
EA Other liabilities | 6 652.00 | 197 954.00 | | 6 652.00 |
EC TOTAL (IV) | 2 163 371.00 | 511 394.00 | | 2 163 371.00 |
EE Grand total (I to V) | 2 068 619.00 | 513 520.00 | | 2 068 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 257.00 | |
GF Total Operating Expenses (II) | | | 16 257.00 | |
GG - OPERATING RESULT (I - II) | | | -16 257.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 785.00 | |
GP Total financial income (V) | | | 7 785.00 | |
GR Interest and similar expenses | | | 98 405.00 | |
GU Total financial expenses (VI) | | | 88 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -96 878.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 785.00 | 3 305.00 | | 17 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 563.00 | 11 179.00 | | 114 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 878.00 | -7 874.00 | | -96 878.00 |
| |
| 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 | 504 133.00 | | 3 037 485.00 | 504 133.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 561 582.00 | 980 016.00 | |
I4 DECREASES Grand Total | | 2 561 582.00 | 980 016.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 504 133.00 | | 3 037 485.00 | 504 133.00 |
| |
| 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 | 2 140 990.00 | 2 140 990.00 | | 2 140 990.00 |
8B Suppliers and Related Accounts | 15 730.00 | 15 730.00 | | 15 730.00 |
UL Receivables related to investments | 970 116.00 | 970 116.00 | | 970 116.00 |
VC Group and associates | 1 074 200.00 | | | 1 074 200.00 |
VI Group and Associates | 6 652.00 | 6 652.00 | | 6 652.00 |
VJ Loans taken out during the year | 2 106 708.00 | | | 2 106 708.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 044 316.00 | 2 044 316.00 | | 2 044 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 163 371.00 | 2 163 371.00 | | 2 163 371.00 |
