| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 8 000 000.00 | | 8 000 000.00 | 8 000 000.00 |
BJ TOTAL (I) | 8 000 000.00 | | 8 000 000.00 | 8 000 000.00 |
BZ Other receivables | 155 409.00 | | 155 409.00 | 155 409.00 |
CF Cash and cash equivalents | 11 419.00 | | 11 419.00 | 11 419.00 |
CJ TOTAL (II) | 166 828.00 | | 166 828.00 | 166 828.00 |
CO Grand total (0 to V) | 8 166 828.00 | | 8 166 828.00 | 8 166 828.00 |
| |
| 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) | 507 580.00 | | | 507 580.00 |
DL TOTAL (I) | 517 580.00 | | | 517 580.00 |
DU Loans and Debts from Credit Institutions (3) | 3 587 301.00 | | | 3 587 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 057 911.00 | | | 4 057 911.00 |
DX Trade payables and related accounts | 3 960.00 | | | 3 960.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 7 649 248.00 | | | 7 649 248.00 |
EE Grand total (I to V) | 8 166 828.00 | | | 8 166 828.00 |
EG Accrued income and payables due within one year | 4 658 201.00 | | | 4 658 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 772.00 | |
FX Taxes, duties, and similar payments | | | 8 076.00 | |
GF Total Operating Expenses (II) | | | 23 848.00 | |
GG - OPERATING RESULT (I - II) | | | -23 848.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 621 221.00 | |
GP Total financial income (V) | | | 621 221.00 | |
GR Interest and similar expenses | | | 89 793.00 | |
GU Total financial expenses (VI) | | | 89 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 531 427.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 507 580.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 621 221.00 | | | 621 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 641.00 | | | 113 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 507 580.00 | | | 507 580.00 |
| |
| 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 | | | 8 000 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 8 000 000.00 | |
I4 DECREASES Grand Total | | | 8 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 8 000 000.00 | |
| |
| 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 | 3 960.00 | 3 960.00 | | 3 960.00 |
VC Group and associates | 155 409.00 | 155 409.00 | | 155 409.00 |
VG Loans with a maturity of up to one year at origin | 9 575.00 | 9 575.00 | | 9 575.00 |
VH Loans with a maturity of more than one year at origin | 3 577 726.00 | 586 678.00 | 2 384 989.00 | 3 577 726.00 |
VI Group and Associates | 4 057 911.00 | 4 057 911.00 | | 4 057 911.00 |
VJ Loans taken out during the year | 4 012 520.00 | | | 4 012 520.00 |
VK Loans repaid during the year | 434 794.00 | | | 434 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 409.00 | 155 409.00 | | 155 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 649 248.00 | 4 658 201.00 | 2 384 989.00 | 7 649 248.00 |
