| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 2 526 301.00 | | 2 526 301.00 | 2 526 301.00 |
BJ TOTAL (I) | 2 526 701.00 | | 2 526 701.00 | 2 526 701.00 |
BZ Other receivables | 287.00 | | 287.00 | 287.00 |
CF Cash and cash equivalents | 343.00 | | 343.00 | 343.00 |
CJ TOTAL (II) | 631.00 | | 631.00 | 631.00 |
CO Grand total (0 to V) | 2 527 332.00 | | 2 527 332.00 | 2 527 332.00 |
CP Shares due in less than one year | 2 526 301.00 | | | 2 526 301.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 041.00 | | | -8 041.00 |
DL TOTAL (I) | -7 041.00 | | | -7 041.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 900.00 | | | 2 900.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EA Other liabilities | 2 530 274.00 | | | 2 530 274.00 |
EC TOTAL (IV) | 2 534 374.00 | | | 2 534 374.00 |
EE Grand total (I to V) | 2 527 332.00 | | | 2 527 332.00 |
EG Accrued income and payables due within one year | 31 874.00 | | | 31 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 550.00 | |
FX Taxes, duties, and similar payments | | | 518.00 | |
GF Total Operating Expenses (II) | | | 4 069.00 | |
GG - OPERATING RESULT (I - II) | | | -4 068.00 | |
GL Other interest and similar income | | | 26 301.00 | |
GP Total financial income (V) | | | 26 301.00 | |
GR Interest and similar expenses | | | 30 274.00 | |
GU Total financial expenses (VI) | | | 30 274.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 301.00 | | | 26 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 343.00 | | | 34 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 041.00 | | | -8 041.00 |
| |
| 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 | | | 2 526 701.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 526 701.00 | |
I4 DECREASES Grand Total | | | 2 526 701.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 526 701.00 | |
| |
| 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 | 2 900.00 | 2 900.00 | | 2 900.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 530 274.00 | 27 774.00 | 2 502 500.00 | 2 530 274.00 |
UP Loans | 2 526 301.00 | | 2 526 301.00 | 2 526 301.00 |
UT Other financial assets | 400.00 | | 400.00 | 400.00 |
UY Staff and related accounts | 287.00 | 287.00 | | 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 526 988.00 | 287.00 | 2 526 701.00 | 2 526 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 534 374.00 | 31 874.00 | 2 502 500.00 | 2 534 374.00 |
