| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 919.00 | 4 919.00 | | 4 919.00 |
BJ TOTAL (I) | 10 649 500.00 | 4 919.00 | 10 644 582.00 | 10 649 500.00 |
CF Cash and cash equivalents | 3 797.00 | | 3 797.00 | 3 797.00 |
CJ TOTAL (II) | 3 797.00 | | 3 797.00 | 3 797.00 |
CO Grand total (0 to V) | 10 653 297.00 | 4 919.00 | 10 648 379.00 | 10 653 297.00 |
CU Other investments | 10 644 582.00 | | 10 644 582.00 | 10 644 582.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 740 400.00 | 4 740 400.00 | | 4 740 400.00 |
DH Retained earnings | -130 220.00 | | | -130 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -81 984.00 | -130 220.00 | | -81 984.00 |
DL TOTAL (I) | 4 528 197.00 | 4 610 180.00 | | 4 528 197.00 |
DU Loans and Debts from Credit Institutions (3) | 5 855 542.00 | | | 5 855 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 257 441.00 | 252 804.00 | | 257 441.00 |
DX Trade payables and related accounts | 7 200.00 | 21 000.00 | | 7 200.00 |
DY Tax and social security liabilities | | 145.00 | | |
EA Other liabilities | | 20 000.00 | | |
EC TOTAL (IV) | 6 120 182.00 | 293 949.00 | | 6 120 182.00 |
EE Grand total (I to V) | 10 648 379.00 | 4 904 129.00 | | 10 648 379.00 |
EG Accrued income and payables due within one year | 1 101 852.00 | | | 1 101 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 123.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 984.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 30 107.00 | |
GG - OPERATING RESULT (I - II) | | | -30 107.00 | |
GR Interest and similar expenses | | | 51 877.00 | |
GU Total financial expenses (VI) | | | 51 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -81 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -804.00 | | |
HH Total exceptional expenses (VIII) | | -804.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 804.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 984.00 | 130 220.00 | | 81 984.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -81 984.00 | -130 220.00 | | -81 984.00 |
| |
| 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 | 4 840 450.00 | | | 4 840 450.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 919.00 | | | 4 919.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 644 582.00 | |
I4 DECREASES Grand Total | | | 10 649 500.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 919.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 835 532.00 | | | 4 835 532.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 935.00 | 984.00 | | 3 935.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 935.00 | 984.00 | | 3 935.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 257 441.00 | 257 441.00 | | 257 441.00 |
VH Loans with a maturity of more than one year at origin | 5 855 542.00 | 46 492.00 | | 5 855 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 120 182.00 | 311 132.00 | | 6 120 182.00 |
