| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 285 261.00 | | 16 285 261.00 | 16 285 261.00 |
CF Cash and cash equivalents | 24 355.00 | | 24 355.00 | 24 355.00 |
CJ TOTAL (II) | 24 355.00 | | 24 355.00 | 24 355.00 |
CO Grand total (0 to V) | 16 314 539.00 | | 16 314 539.00 | 16 314 539.00 |
CU Other investments | 16 285 261.00 | | 16 285 261.00 | 16 285 261.00 |
CW Deferred expenses or loan issuance costs | 4 922.00 | | 4 922.00 | 4 922.00 |
| |
| 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) | -33 087.00 | | | -33 087.00 |
DK Regulated provisions | 2 402.00 | | | 2 402.00 |
DL TOTAL (I) | -20 685.00 | | | -20 685.00 |
DU Loans and Debts from Credit Institutions (3) | 16 216 562.00 | | | 16 216 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 062.00 | | | 107 062.00 |
DX Trade payables and related accounts | 2 000.00 | | | 2 000.00 |
DZ Fixed asset liabilities and related accounts | 9 600.00 | | | 9 600.00 |
EC TOTAL (IV) | 16 335 224.00 | | | 16 335 224.00 |
EE Grand total (I to V) | 16 314 539.00 | | | 16 314 539.00 |
EG Accrued income and payables due within one year | 139 224.00 | | | 139 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 000.00 | |
FR Total operating income (I) | | | 5 000.00 | |
FW Other purchases and external expenses | | | 8 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 77.00 | |
GF Total Operating Expenses (II) | | | 8 924.00 | |
GG - OPERATING RESULT (I - II) | | | -3 924.00 | |
GR Interest and similar expenses | | | 26 761.00 | |
GU Total financial expenses (VI) | | | 26 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 761.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 000.00 | | | 5 000.00 |
HG Exceptional depreciation and provisions | 2 402.00 | | | 2 402.00 |
HH Total exceptional expenses (VIII) | 2 402.00 | | | 2 402.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 402.00 | | | -2 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 000.00 | | | 5 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 087.00 | | | 38 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 087.00 | | | -33 087.00 |
| |
| 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 | | | 16 285 262.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 16 285 262.00 | |
I4 DECREASES Grand Total | | | 16 285 262.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 16 285 262.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 402.00 | | |
7C Grand total | | 2 402.00 | | |
UJ - Exceptional | | 2 402.00 | | |
| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 9 600.00 | 9 600.00 | | 9 600.00 |
VH Loans with a maturity of more than one year at origin | 16 323 625.00 | 20 562.00 | 4 344 835.00 | 16 323 625.00 |
VJ Loans taken out during the year | 16 196 000.00 | | | 16 196 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 335 225.00 | 139 225.00 | 4 344 835.00 | 16 335 225.00 |
