| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
BZ Other receivables | 7 276 877.00 | | 7 276 877.00 | 7 276 877.00 |
CF Cash and cash equivalents | 1 551.00 | | 1 551.00 | 1 551.00 |
CJ TOTAL (II) | 7 278 428.00 | | 7 278 428.00 | 7 278 428.00 |
CO Grand total (0 to V) | 10 478 428.00 | | 10 478 428.00 | 10 478 428.00 |
CU Other investments | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
| |
| 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 | -592 505.00 | -360 063.00 | | -592 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -292 087.00 | -232 442.00 | | -292 087.00 |
DL TOTAL (I) | -874 592.00 | -582 505.00 | | -874 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 348 600.00 | 11 303 034.00 | | 11 348 600.00 |
DX Trade payables and related accounts | 4 420.00 | 4 810.00 | | 4 420.00 |
EC TOTAL (IV) | 11 353 020.00 | 11 307 844.00 | | 11 353 020.00 |
EE Grand total (I to V) | 10 478 428.00 | 10 725 339.00 | | 10 478 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 451.00 | |
FX Taxes, duties, and similar payments | | | 139.00 | |
GF Total Operating Expenses (II) | | | 4 590.00 | |
GG - OPERATING RESULT (I - II) | | | -4 590.00 | |
GL Other interest and similar income | | | 549 765.00 | |
GP Total financial income (V) | | | 549 765.00 | |
GR Interest and similar expenses | | | 837 262.00 | |
GU Total financial expenses (VI) | | | 837 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -287 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -292 087.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 549 765.00 | 614 837.00 | | 549 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 841 852.00 | 847 279.00 | | 841 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -292 087.00 | -232 442.00 | | -292 087.00 |
| |
| 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 | 3 200 000.00 | | | 3 200 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 200 000.00 | |
I4 DECREASES Grand Total | | | 3 200 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 200 000.00 | | | 3 200 000.00 |
| |
| 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 | 4 420.00 | 4 420.00 | | 4 420.00 |
VC Group and associates | 7 276 477.00 | | | 7 276 477.00 |
VI Group and Associates | 11 348 600.00 | 11 348 600.00 | | 11 348 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 400.00 | | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 276 877.00 | 7 276 877.00 | | 7 276 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 353 020.00 | 11 353 020.00 | | 11 353 020.00 |
