| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 5 606 092.00 | | 5 606 092.00 | 5 606 092.00 |
BJ TOTAL (I) | 5 606 192.00 | | 5 606 192.00 | 5 606 192.00 |
CF Cash and cash equivalents | 304 430.00 | | 304 430.00 | 304 430.00 |
CJ TOTAL (II) | 304 430.00 | | 304 430.00 | 304 430.00 |
CO Grand total (0 to V) | 5 910 622.00 | | 5 910 622.00 | 5 910 622.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 | -1 194 643.00 | -1 007 696.00 | | -1 194 643.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175 443.00 | -186 947.00 | | -175 443.00 |
DL TOTAL (I) | -1 369 986.00 | -1 194 543.00 | | -1 369 986.00 |
DU Loans and Debts from Credit Institutions (3) | 988 629.00 | 988 785.00 | | 988 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 221 275.00 | 5 951 788.00 | | 6 221 275.00 |
DX Trade payables and related accounts | 41 634.00 | | | 41 634.00 |
EA Other liabilities | 29 070.00 | 28 288.00 | | 29 070.00 |
EC TOTAL (IV) | 7 280 608.00 | 6 968 861.00 | | 7 280 608.00 |
EE Grand total (I to V) | 5 910 622.00 | 5 774 318.00 | | 5 910 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 55 957.00 | |
GF Total Operating Expenses (II) | | | 55 957.00 | |
GG - OPERATING RESULT (I - II) | | | -55 957.00 | |
GR Interest and similar expenses | | | 119 485.00 | |
GU Total financial expenses (VI) | | | 119 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -119 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -175 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 443.00 | 186 947.00 | | 175 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175 443.00 | -186 947.00 | | -175 443.00 |
| |
| 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 | 5 606 192.00 | | | 5 606 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 606 192.00 | |
I4 DECREASES Grand Total | | | 5 606 192.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 606 192.00 | | | 5 606 192.00 |
| |
| 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 | 6 221 275.00 | 6 221 275.00 | | 6 221 275.00 |
8B Suppliers and Related Accounts | 41 634.00 | 41 634.00 | | 41 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 070.00 | 29 070.00 | | 29 070.00 |
UL Receivables related to investments | 5 606 092.00 | 5 606 092.00 | | 5 606 092.00 |
VG Loans with a maturity of up to one year at origin | 19 146.00 | 19 146.00 | | 19 146.00 |
VH Loans with a maturity of more than one year at origin | 969 484.00 | 969 484.00 | | 969 484.00 |
VJ Loans taken out during the year | 267 269.00 | | | 267 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 606 092.00 | 5 606 092.00 | | 5 606 092.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 280 608.00 | 7 280 608.00 | | 7 280 608.00 |
