| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 352 070.00 | | 352 070.00 | 352 070.00 |
BJ TOTAL (I) | 352 070.00 | | 352 070.00 | 352 070.00 |
BZ Other receivables | 45.00 | | 45.00 | 45.00 |
CF Cash and cash equivalents | 8 217.00 | | 8 217.00 | 8 217.00 |
CJ TOTAL (II) | 8 263.00 | | 8 263.00 | 8 263.00 |
CO Grand total (0 to V) | 360 333.00 | | 360 333.00 | 360 333.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -60 170.00 | -48 779.00 | | -60 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 298.00 | -11 391.00 | | 79 298.00 |
DL TOTAL (I) | 19 228.00 | -60 070.00 | | 19 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 317 044.00 | 416 308.00 | | 317 044.00 |
DX Trade payables and related accounts | 2 253.00 | 2 958.00 | | 2 253.00 |
EA Other liabilities | 21 807.00 | 21 449.00 | | 21 807.00 |
EC TOTAL (IV) | 341 105.00 | 440 716.00 | | 341 105.00 |
EE Grand total (I to V) | 360 333.00 | 380 645.00 | | 360 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 931.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 9 007.00 | |
GG - OPERATING RESULT (I - II) | | | -9 007.00 | |
GL Other interest and similar income | | | 25 340.00 | |
GP Total financial income (V) | | | 25 340.00 | |
GR Interest and similar expenses | | | 5 823.00 | |
GU Total financial expenses (VI) | | | 5 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 511.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 452 000.00 | | | 452 000.00 |
HD Total exceptional income (VII) | 452 000.00 | | | 452 000.00 |
HF Exceptional expenses on capital transactions | 347 942.00 | | | 347 942.00 |
HH Total exceptional expenses (VIII) | 347 942.00 | | | 347 942.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 104 058.00 | | | 104 058.00 |
HK Income tax | 35 271.00 | | | 35 271.00 |
HL TOTAL REVENUE (I + III + V + VII) | 477 340.00 | 6 225.00 | | 477 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 398 043.00 | 17 617.00 | | 398 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 298.00 | -11 391.00 | | 79 298.00 |
| |
| 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 | 380 172.00 | 352 070.00 | | 380 172.00 |
I3 DECREASES Total Financial Fixed Assets | | 380 172.00 | 352 070.00 | |
I4 DECREASES Grand Total | | 380 172.00 | 352 070.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 380 172.00 | 352 070.00 | | 380 172.00 |
| |
| 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 | 2 253.00 | 2 253.00 | | 2 253.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 807.00 | | 21 807.00 | 21 807.00 |
UP Loans | 352 070.00 | 167 250.00 | | 352 070.00 |
VI Group and Associates | 317 044.00 | 4.00 | 317 040.00 | 317 044.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45.00 | | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 352 115.00 | 167 295.00 | 184 820.00 | 352 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 341 105.00 | 2 258.00 | 338 847.00 | 341 105.00 |
