| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 652 928.00 | | 1 652 928.00 | 1 652 928.00 |
BJ TOTAL (I) | 5 897 677.00 | | 5 897 677.00 | 5 897 677.00 |
BZ Other receivables | 111 374.00 | | 111 374.00 | 111 374.00 |
CF Cash and cash equivalents | 34 604.00 | | 34 604.00 | 34 604.00 |
CJ TOTAL (II) | 145 978.00 | | 145 978.00 | 145 978.00 |
CO Grand total (0 to V) | 6 043 656.00 | | 6 043 656.00 | 6 043 656.00 |
CU Other investments | 4 244 749.00 | | 4 244 749.00 | 4 244 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 260 000.00 | | | 1 260 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 907.00 | | | 1 907.00 |
DL TOTAL (I) | 1 261 907.00 | | | 1 261 907.00 |
DU Loans and Debts from Credit Institutions (3) | 2 242 703.00 | | | 2 242 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 536 122.00 | | | 2 536 122.00 |
DX Trade payables and related accounts | 2 183.00 | | | 2 183.00 |
DY Tax and social security liabilities | 741.00 | | | 741.00 |
EC TOTAL (IV) | 4 781 749.00 | | | 4 781 749.00 |
EE Grand total (I to V) | 6 043 656.00 | | | 6 043 656.00 |
EG Accrued income and payables due within one year | 331 787.00 | | | 331 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 14 729.00 | |
FJ Net sales | | | 14 729.00 | |
FQ Other income | | | 29 202.00 | |
FR Total operating income (I) | | | 43 931.00 | |
FW Other purchases and external expenses | | | 57 418.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 57 419.00 | |
GG - OPERATING RESULT (I - II) | | | -13 488.00 | |
GP Total financial income (V) | | | 13 772.00 | |
GU Total financial expenses (VI) | | | 27 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 000.00 | | | 30 000.00 |
HK Income tax | 741.00 | | | 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 703.00 | | | 87 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 796.00 | | | 85 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 907.00 | | | 1 907.00 |
| |
| 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 | | | 5 897 677.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 897 677.00 | |
I4 DECREASES Grand Total | | | 5 897 677.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 897 677.00 | |
| |
| 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 | 2 183.00 | 2 183.00 | | 2 183.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 536 122.00 | 1.00 | | 2 536 122.00 |
UL Receivables related to investments | 1 652 928.00 | | 1 652 928.00 | 1 652 928.00 |
VH Loans with a maturity of more than one year at origin | 2 242 703.00 | 328 862.00 | 1 370 756.00 | 2 242 703.00 |
VK Loans repaid during the year | -2 239 543.00 | | | -2 239 543.00 |
VP Miscellaneous | 111 374.00 | 111 374.00 | | 111 374.00 |
VQ Other Taxes, Duties, and Similar Debts | 741.00 | 741.00 | | 741.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 764 302.00 | 111 374.00 | 1 652 928.00 | 1 764 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 781 749.00 | 331 787.00 | 1 370 756.00 | 4 781 749.00 |
