| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 15 115.00 | | 15 115.00 | 15 115.00 |
BJ TOTAL (I) | 765 141.00 | | 765 141.00 | 765 141.00 |
CF Cash and cash equivalents | 3 691.00 | | 3 691.00 | 3 691.00 |
CJ TOTAL (II) | 3 691.00 | | 3 691.00 | 3 691.00 |
CO Grand total (0 to V) | 768 832.00 | | 768 832.00 | 768 832.00 |
CP Shares due in less than one year | 15 115.00 | | | 15 115.00 |
CU Other investments | 750 011.00 | | 750 011.00 | 750 011.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -15 033.00 | | | -15 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 134.00 | -15 033.00 | | 50 134.00 |
DL TOTAL (I) | 55 101.00 | 4 967.00 | | 55 101.00 |
DU Loans and Debts from Credit Institutions (3) | 518 492.00 | 600 614.00 | | 518 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 642.00 | 163 500.00 | | 193 642.00 |
DX Trade payables and related accounts | 1 596.00 | 13 320.00 | | 1 596.00 |
EC TOTAL (IV) | 713 731.00 | 777 434.00 | | 713 731.00 |
EE Grand total (I to V) | 768 832.00 | 782 401.00 | | 768 832.00 |
EG Accrued income and payables due within one year | 189 152.00 | 259 593.00 | | 189 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 168.00 | |
FX Taxes, duties, and similar payments | | | 21 810.00 | |
GF Total Operating Expenses (II) | | | 28 978.00 | |
GG - OPERATING RESULT (I - II) | | | -28 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 91 000.00 | |
GP Total financial income (V) | | | 91 000.00 | |
GR Interest and similar expenses | | | 11 888.00 | |
GU Total financial expenses (VI) | | | 11 888.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 79 112.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 000.00 | | | 91 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 866.00 | 15 033.00 | | 40 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 134.00 | -15 033.00 | | 50 134.00 |
| |
| 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 | 725 351.00 | | 39 790.00 | 725 351.00 |
I3 DECREASES Total Financial Fixed Assets | | | 765 141.00 | |
I4 DECREASES Grand Total | | | 765 141.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 725 351.00 | | 39 790.00 | 725 351.00 |
| |
| 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 | 118 020.00 | 27 966.00 | 90 054.00 | 118 020.00 |
8B Suppliers and Related Accounts | 1 596.00 | 1 596.00 | | 1 596.00 |
UT Other financial assets | 15 115.00 | 3 779.00 | | 15 115.00 |
VH Loans with a maturity of more than one year at origin | 518 492.00 | 83 968.00 | 345 167.00 | 518 492.00 |
VI Group and Associates | 75 622.00 | 75 622.00 | | 75 622.00 |
VK Loans repaid during the year | 111 565.00 | | | 111 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 115.00 | 3 779.00 | 11 336.00 | 15 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 713 731.00 | 189 152.00 | 435 221.00 | 713 731.00 |
