| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 500.00 | 1 500.00 | | 1 500.00 |
BH Other financial assets | 20 222.00 | | 20 222.00 | 20 222.00 |
BJ TOTAL (I) | 275 555.00 | 1 500.00 | 274 055.00 | 275 555.00 |
BZ Other receivables | 75 000.00 | | 75 000.00 | 75 000.00 |
CF Cash and cash equivalents | 57 963.00 | | 57 963.00 | 57 963.00 |
CJ TOTAL (II) | 132 963.00 | | 132 963.00 | 132 963.00 |
CO Grand total (0 to V) | 408 518.00 | 1 500.00 | 407 018.00 | 408 518.00 |
CS Evaluated investments - equity method | 253 833.00 | | 253 833.00 | 253 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 000.00 | 101 000.00 | | 101 000.00 |
DD Legal reserve (1) | 10 100.00 | 100.00 | | 10 100.00 |
DG Other reserves | 55 207.00 | | | 55 207.00 |
DH Retained earnings | 246 502.00 | 246 502.00 | | 246 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 043 246.00 | 65 207.00 | | -1 043 246.00 |
DL TOTAL (I) | -630 437.00 | 412 808.00 | | -630 437.00 |
DU Loans and Debts from Credit Institutions (3) | 897 924.00 | 1 030 784.00 | | 897 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 151.00 | 71 100.00 | | 73 151.00 |
EA Other liabilities | 66 381.00 | 66 381.00 | | 66 381.00 |
EC TOTAL (IV) | 1 037 456.00 | 1 168 265.00 | | 1 037 456.00 |
EE Grand total (I to V) | 407 019.00 | 1 581 073.00 | | 407 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 774.00 | |
FX Taxes, duties, and similar payments | | | 3 068.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 20 842.00 | |
GG - OPERATING RESULT (I - II) | | | -20 842.00 | |
GP Total financial income (V) | | | 170 000.00 | |
GU Total financial expenses (VI) | | | 1 192 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 022 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 043 246.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 000.00 | 85 000.00 | | 170 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 213 246.00 | 19 793.00 | | 1 213 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 043 246.00 | 65 207.00 | | -1 043 246.00 |
| |
| 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 | 8 802.00 | 8 802.00 | | 8 802.00 |
8K Other liabilities (including liabilities related to repo transactions) | 130 730.00 | 130 730.00 | | 130 730.00 |
UT Other financial assets | 20 222.00 | | 20 222.00 | 20 222.00 |
VH Loans with a maturity of more than one year at origin | 897 924.00 | 135 952.00 | 492 633.00 | 897 924.00 |
VK Loans repaid during the year | 132 860.00 | | | 132 860.00 |
VP Miscellaneous | 75 000.00 | 75 000.00 | | 75 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 222.00 | 75 000.00 | 20 222.00 | 95 222.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 037 456.00 | 275 484.00 | 492 633.00 | 1 037 456.00 |
