| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
CF Cash and cash equivalents | 12 947.00 | | 12 947.00 | 12 947.00 |
CJ TOTAL (II) | 12 947.00 | | 12 947.00 | 12 947.00 |
CO Grand total (0 to V) | 1 512 947.00 | | 1 512 947.00 | 1 512 947.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -88 417.00 | | | -88 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 512.00 | | | -32 512.00 |
DL TOTAL (I) | -119 929.00 | | | -119 929.00 |
DU Loans and Debts from Credit Institutions (3) | 863 876.00 | | | 863 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 569 000.00 | | | 569 000.00 |
EA Other liabilities | 200 000.00 | | | 200 000.00 |
EC TOTAL (IV) | 1 632 876.00 | | | 1 632 876.00 |
EE Grand total (I to V) | 1 512 947.00 | | | 1 512 947.00 |
EG Accrued income and payables due within one year | 876 502.00 | | | 876 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 238.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
GF Total Operating Expenses (II) | | | 458.00 | |
GG - OPERATING RESULT (I - II) | | | -458.00 | |
GR Interest and similar expenses | | | 32 054.00 | |
GU Total financial expenses (VI) | | | 32 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 512.00 | | | 32 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 512.00 | | | -32 512.00 |
| |
| 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 | 1 500 000.00 | | | 1 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500 000.00 | | | 1 500 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
VH Loans with a maturity of more than one year at origin | 863 876.00 | 107 502.00 | 479 461.00 | 863 876.00 |
VI Group and Associates | 569 000.00 | 569 000.00 | | 569 000.00 |
VK Loans repaid during the year | 104 604.00 | | | 104 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 632 876.00 | 876 502.00 | 479 461.00 | 1 632 876.00 |
