| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 953 225.00 | | 4 953 225.00 | 4 953 225.00 |
CF Cash and cash equivalents | 145 751.00 | | 145 751.00 | 145 751.00 |
CJ TOTAL (II) | 145 751.00 | | 145 751.00 | 145 751.00 |
CO Grand total (0 to V) | 5 098 976.00 | | 5 098 976.00 | 5 098 976.00 |
CU Other investments | 4 953 225.00 | | 4 953 225.00 | 4 953 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 800 000.00 | | | 2 800 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 707.00 | | | -14 707.00 |
DK Regulated provisions | 750.00 | | | 750.00 |
DL TOTAL (I) | 2 786 043.00 | | | 2 786 043.00 |
DU Loans and Debts from Credit Institutions (3) | 2 306 532.00 | | | 2 306 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 3 400.00 | | | 3 400.00 |
EC TOTAL (IV) | 2 312 932.00 | | | 2 312 932.00 |
EE Grand total (I to V) | 5 098 976.00 | | | 5 098 976.00 |
EG Accrued income and payables due within one year | 341 153.00 | | | 341 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 444.00 | |
GF Total Operating Expenses (II) | | | 7 444.00 | |
GG - OPERATING RESULT (I - II) | | | -7 444.00 | |
GR Interest and similar expenses | | | 6 512.00 | |
GU Total financial expenses (VI) | | | 6 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 750.00 | | | 750.00 |
HH Total exceptional expenses (VIII) | 750.00 | | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -750.00 | | | -750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 707.00 | | | 14 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 707.00 | | | -14 707.00 |
| |
| 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 | | | 4 953 225.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 953 225.00 | |
I4 DECREASES Grand Total | | | 4 953 225.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 953 225.00 | |
| |
| 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 | 3 400.00 | 3 400.00 | | 3 400.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VH Loans with a maturity of more than one year at origin | 2 306 512.00 | 334 733.00 | 1 309 959.00 | 2 306 512.00 |
VI Group and Associates | 3 000.00 | 3 000.00 | | 3 000.00 |
VJ Loans taken out during the year | 2 300 000.00 | | | 2 300 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 312 932.00 | 341 153.00 | 1 309 959.00 | 2 312 932.00 |
