| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 001 510.00 | | 2 001 510.00 | 2 001 510.00 |
BZ Other receivables | 2 392.00 | | 2 392.00 | 2 392.00 |
CF Cash and cash equivalents | 21 709.00 | | 21 709.00 | 21 709.00 |
CJ TOTAL (II) | 24 101.00 | | 24 101.00 | 24 101.00 |
CO Grand total (0 to V) | 2 025 611.00 | | 2 025 611.00 | 2 025 611.00 |
CU Other investments | 2 001 510.00 | | 2 001 510.00 | 2 001 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 313.00 | | | 101 313.00 |
DL TOTAL (I) | 111 313.00 | | | 111 313.00 |
DS Convertible Bond Issues | 2 917.00 | | | 2 917.00 |
DU Loans and Debts from Credit Institutions (3) | 1 411 071.00 | | | 1 411 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 500 000.00 | | | 500 000.00 |
EA Other liabilities | 310.00 | | | 310.00 |
EC TOTAL (IV) | 1 914 298.00 | | | 1 914 298.00 |
EE Grand total (I to V) | 2 025 611.00 | | | 2 025 611.00 |
EG Accrued income and payables due within one year | 343 973.00 | | | 343 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 41 670.00 | |
FX Taxes, duties, and similar payments | | | 89 310.00 | |
GF Total Operating Expenses (II) | | | 130 980.00 | |
GG - OPERATING RESULT (I - II) | | | -130 980.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 000.00 | |
GP Total financial income (V) | | | 240 000.00 | |
GR Interest and similar expenses | | | 7 707.00 | |
GU Total financial expenses (VI) | | | 7 707.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 232 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 240 000.00 | | | 240 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 687.00 | | | 138 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 313.00 | | | 101 313.00 |
| |
| 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 | | 2 001 510.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 2 001 510.00 | |
I4 DECREASES Grand Total | | | 2 001 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 2 001 510.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 2 917.00 | 2 917.00 | | 2 917.00 |
8A Miscellaneous Loans and Financial Debts | 500 000.00 | 110 054.00 | 285 913.00 | 500 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 310.00 | 310.00 | | 310.00 |
VH Loans with a maturity of more than one year at origin | 1 411 071.00 | 230 692.00 | 940 668.00 | 1 411 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 392.00 | 2 392.00 | | 2 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 392.00 | 2 392.00 | | 2 392.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 914 298.00 | 343 973.00 | 1 226 581.00 | 1 914 298.00 |
