| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 751 569.00 | | 2 751 569.00 | 2 751 569.00 |
BJ TOTAL (I) | 2 761 559.00 | | 2 761 559.00 | 2 761 559.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 2 761 559.00 | | 2 761 559.00 | 2 761 559.00 |
CU Other investments | 9 990.00 | | 9 990.00 | 9 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -797 889.00 | -1 275 487.00 | | -797 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 354 437.00 | 477 598.00 | | 354 437.00 |
DL TOTAL (I) | -343 451.00 | -697 889.00 | | -343 451.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 1 342.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 091 633.00 | 3 403 384.00 | | 3 091 633.00 |
DX Trade payables and related accounts | 3 380.00 | 800.00 | | 3 380.00 |
DY Tax and social security liabilities | | 75.00 | | |
DZ Fixed asset liabilities and related accounts | 9 990.00 | 9 990.00 | | 9 990.00 |
EC TOTAL (IV) | 3 105 010.00 | 3 415 590.00 | | 3 105 010.00 |
EE Grand total (I to V) | 2 761 559.00 | 2 717 702.00 | | 2 761 559.00 |
EG Accrued income and payables due within one year | 3 105 010.00 | 3 415 590.00 | | 3 105 010.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7.00 | 1 342.00 | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 700.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GF Total Operating Expenses (II) | | | 16 777.00 | |
GG - OPERATING RESULT (I - II) | | | -16 777.00 | |
GH Attributed profit or transferred loss (III) | | | 379 412.00 | |
GK Income from other securities and fixed asset receivables | | | 40 688.00 | |
GP Total financial income (V) | | | 40 688.00 | |
GR Interest and similar expenses | | | 48 882.00 | |
GU Total financial expenses (VI) | | | 48 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 354 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 420 100.00 | 541 438.00 | | 420 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 663.00 | 63 839.00 | | 65 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 354 437.00 | 477 598.00 | | 354 437.00 |
| |
| 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 | 2 717 459.00 | | 420 100.00 | 2 717 459.00 |
I3 DECREASES Total Financial Fixed Assets | | 376 000.00 | 2 761 559.00 | |
I4 DECREASES Grand Total | | 376 000.00 | 2 761 559.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 717 459.00 | | 420 100.00 | 2 717 459.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 091 633.00 | 3 091 633.00 | | 3 091 633.00 |
8B Suppliers and Related Accounts | 3 380.00 | 3 380.00 | | 3 380.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 990.00 | 9 990.00 | | 9 990.00 |
UL Receivables related to investments | 2 751 569.00 | 2 751 569.00 | | 2 751 569.00 |
VH Loans with a maturity of more than one year at origin | 7.00 | 7.00 | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 751 569.00 | 2 751 569.00 | | 2 751 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 105 010.00 | 3 105 010.00 | | 3 105 010.00 |
