| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 702 700.00 | | 2 702 700.00 | 2 702 700.00 |
BZ Other receivables | 2 231 383.00 | | 2 231 383.00 | 2 231 383.00 |
CF Cash and cash equivalents | 1 952.00 | | 1 952.00 | 1 952.00 |
CJ TOTAL (II) | 2 233 335.00 | | 2 233 335.00 | 2 233 335.00 |
CO Grand total (0 to V) | 4 936 035.00 | | 4 936 035.00 | 4 936 035.00 |
CS Evaluated investments - equity method | 2 702 700.00 | | 2 702 700.00 | 2 702 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 703 200.00 | 2 703 200.00 | | 2 703 200.00 |
DH Retained earnings | -5 673.00 | | | -5 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 437.00 | -5 673.00 | | -5 437.00 |
DL TOTAL (I) | 2 692 091.00 | 2 697 527.00 | | 2 692 091.00 |
DU Loans and Debts from Credit Institutions (3) | | 184.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 239 596.00 | 1 227 272.00 | | 2 239 596.00 |
DX Trade payables and related accounts | 4 298.00 | 5 404.00 | | 4 298.00 |
DY Tax and social security liabilities | 51.00 | | | 51.00 |
EC TOTAL (IV) | 2 243 945.00 | 1 232 860.00 | | 2 243 945.00 |
EE Grand total (I to V) | 4 936 035.00 | 3 930 387.00 | | 4 936 035.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 262.00 | |
FX Taxes, duties, and similar payments | | | 51.00 | |
GF Total Operating Expenses (II) | | | 5 313.00 | |
GG - OPERATING RESULT (I - II) | | | -5 313.00 | |
GP Total financial income (V) | | | 10 300.00 | |
GU Total financial expenses (VI) | | | 10 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 437.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 300.00 | 1 687.00 | | 10 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 737.00 | 7 359.00 | | 15 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 437.00 | -5 673.00 | | -5 437.00 |
| |
| 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 | 2 702 700.00 | | | 2 702 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 702 700.00 | |
I4 DECREASES Grand Total | | | 2 702 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 702 700.00 | | | 2 702 700.00 |
| |
| 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 | 4 298.00 | 4 298.00 | | 4 298.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 239 596.00 | 2 239 595.00 | | 2 239 596.00 |
VP Miscellaneous | 2 231 383.00 | 2 231 383.00 | | 2 231 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 231 383.00 | 2 231 383.00 | | 2 231 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 243 945.00 | 2 243 945.00 | | 2 243 945.00 |
