| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 540 000.00 | | 8 540 000.00 | 8 540 000.00 |
CF Cash and cash equivalents | 390.00 | | 390.00 | 390.00 |
CJ TOTAL (II) | 390.00 | | 390.00 | 390.00 |
CO Grand total (0 to V) | 8 540 390.00 | | 8 540 390.00 | 8 540 390.00 |
CU Other investments | 8 540 000.00 | | 8 540 000.00 | 8 540 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 853 420.00 | | | 2 853 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 186.00 | | | -29 186.00 |
DL TOTAL (I) | 2 824 234.00 | | | 2 824 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 298 565.00 | | | 4 298 565.00 |
DX Trade payables and related accounts | 10 380.00 | | | 10 380.00 |
EA Other liabilities | 1 407 211.00 | | | 1 407 211.00 |
EC TOTAL (IV) | 5 716 156.00 | | | 5 716 156.00 |
EE Grand total (I to V) | 8 540 390.00 | | | 8 540 390.00 |
EG Accrued income and payables due within one year | 1 417 681.00 | | | 1 417 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 380.00 | |
GF Total Operating Expenses (II) | | | 10 380.00 | |
GG - OPERATING RESULT (I - II) | | | -10 380.00 | |
GR Interest and similar expenses | | | 18 806.00 | |
GU Total financial expenses (VI) | | | 18 806.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 186.00 | | | 29 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 186.00 | | | -29 186.00 |
| |
| 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 | | | 8 540 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 8 540 000.00 | |
I4 DECREASES Grand Total | | | 8 540 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 8 540 000.00 | |
| |
| 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 | 4 298 475.00 | | | 4 298 475.00 |
8B Suppliers and Related Accounts | 10 380.00 | 10 380.00 | | 10 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 407 211.00 | 1 407 211.00 | | 1 407 211.00 |
VI Group and Associates | 90.00 | 90.00 | | 90.00 |
VJ Loans taken out during the year | 7 132 789.00 | | | 7 132 789.00 |
VK Loans repaid during the year | 2 853 120.00 | | | 2 853 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 716 156.00 | 1 417 681.00 | | 5 716 156.00 |
