| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 108 000.00 | | 108 000.00 | 108 000.00 |
BJ TOTAL (I) | 108 825.00 | | 108 825.00 | 108 825.00 |
BZ Other receivables | 733 549.00 | | 733 549.00 | 733 549.00 |
CB Subscribed and called capital, not paid | -70.00 | | -70.00 | -70.00 |
CF Cash and cash equivalents | 100 600.00 | | 100 600.00 | 100 600.00 |
CJ TOTAL (II) | 834 080.00 | | 834 080.00 | 834 080.00 |
CO Grand total (0 to V) | 942 905.00 | | 942 905.00 | 942 905.00 |
CP Shares due in less than one year | 108 000.00 | | | 108 000.00 |
CU Other investments | 825.00 | | 825.00 | 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -131 727.00 | | | -131 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 790.00 | -131 727.00 | | -57 790.00 |
DL TOTAL (I) | -188 516.00 | -130 727.00 | | -188 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 059 696.00 | 748 429.00 | | 1 059 696.00 |
DX Trade payables and related accounts | 2 457.00 | 4 116.00 | | 2 457.00 |
DY Tax and social security liabilities | | 40.00 | | |
EA Other liabilities | 69 267.00 | 187 398.00 | | 69 267.00 |
EC TOTAL (IV) | 1 131 421.00 | 939 983.00 | | 1 131 421.00 |
EE Grand total (I to V) | 942 905.00 | 809 256.00 | | 942 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 834.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GF Total Operating Expenses (II) | | | 6 035.00 | |
GG - OPERATING RESULT (I - II) | | | -6 035.00 | |
GL Other interest and similar income | | | 6 685.00 | |
GP Total financial income (V) | | | 6 685.00 | |
GR Interest and similar expenses | | | 80 914.00 | |
GU Total financial expenses (VI) | | | 80 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -80 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -22 474.00 | -65 864.00 | | -22 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 685.00 | | | 6 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 475.00 | 131 727.00 | | 64 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 790.00 | -131 727.00 | | -57 790.00 |
| |
| 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 | 825.00 | | 108 000.00 | 825.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108 825.00 | |
I4 DECREASES Grand Total | | | 108 825.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 825.00 | | 108 000.00 | 825.00 |
| |
| 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 | 2 457.00 | 2 457.00 | | 2 457.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69 267.00 | 69 267.00 | | 69 267.00 |
UL Receivables related to investments | 108 000.00 | 108 000.00 | | 108 000.00 |
VC Group and associates | 706 102.00 | 706 102.00 | | 706 102.00 |
VI Group and Associates | 1 059 766.00 | 1 059 766.00 | | 1 059 766.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 447.00 | 27 447.00 | | 27 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 841 549.00 | 841 549.00 | | 841 549.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 131 491.00 | 1 131 491.00 | | 1 131 491.00 |
