| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 128 860.00 | | 4 128 860.00 | 4 128 860.00 |
BX Customers and related accounts | 42 420.00 | | 42 420.00 | 42 420.00 |
BZ Other receivables | 5 561 360.00 | | 5 561 360.00 | 5 561 360.00 |
CF Cash and cash equivalents | 67 143.00 | | 67 143.00 | 67 143.00 |
CJ TOTAL (II) | 5 670 923.00 | | 5 670 923.00 | 5 670 923.00 |
CO Grand total (0 to V) | 9 894 624.00 | | 9 894 624.00 | 9 894 624.00 |
CU Other investments | 4 128 860.00 | | 4 128 860.00 | 4 128 860.00 |
CW Deferred expenses or loan issuance costs | 94 841.00 | | 94 841.00 | 94 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 647 815.00 | | | 647 815.00 |
DL TOTAL (I) | 652 815.00 | | | 652 815.00 |
DT Other Bond Issues | 5 487 000.00 | | | 5 487 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 738 523.00 | | | 3 738 523.00 |
DX Trade payables and related accounts | 9 216.00 | | | 9 216.00 |
DY Tax and social security liabilities | 7 070.00 | | | 7 070.00 |
EC TOTAL (IV) | 9 241 809.00 | | | 9 241 809.00 |
EE Grand total (I to V) | 9 894 624.00 | | | 9 894 624.00 |
EG Accrued income and payables due within one year | 5 020 635.00 | | | 5 020 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 350.00 | | 35 350.00 | 35 350.00 |
FJ Net sales | 35 350.00 | | 35 350.00 | 35 350.00 |
FR Total operating income (I) | | | 35 350.00 | |
FW Other purchases and external expenses | | | 54 488.00 | |
FX Taxes, duties, and similar payments | | | 3 954.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 028.00 | |
GF Total Operating Expenses (II) | | | 69 470.00 | |
GG - OPERATING RESULT (I - II) | | | -34 120.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 744 925.00 | |
GL Other interest and similar income | | | 387 490.00 | |
GP Total financial income (V) | | | 1 132 415.00 | |
GR Interest and similar expenses | | | 450 480.00 | |
GU Total financial expenses (VI) | | | 450 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 681 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 647 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 167 765.00 | | | 1 167 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 519 950.00 | | | 519 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 647 815.00 | | | 647 815.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 5 487 000.00 | 466 365.00 | 2 167 047.00 | 5 487 000.00 |
8B Suppliers and Related Accounts | 9 216.00 | 9 216.00 | | 9 216.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 738 523.00 | 3 738 523.00 | | 3 738 523.00 |
UX Other trade receivables | 42 420.00 | 42 420.00 | | 42 420.00 |
VJ Loans taken out during the year | 5 900 000.00 | | | 5 900 000.00 |
VK Loans repaid during the year | 413 000.00 | | | 413 000.00 |
VP Miscellaneous | 5 561 360.00 | 5 561 360.00 | | 5 561 360.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 070.00 | 7 070.00 | | 7 070.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 603 780.00 | 5 603 780.00 | | 5 603 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 241 809.00 | 4 221 174.00 | 2 167 047.00 | 9 241 809.00 |
