| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 270 972.00 | | 3 270 972.00 | 3 270 972.00 |
BZ Other receivables | 1 455 934.00 | | 1 455 934.00 | 1 455 934.00 |
CF Cash and cash equivalents | 24 484.00 | | 24 484.00 | 24 484.00 |
CH Prepaid expenses | 188.00 | | 188.00 | 188.00 |
CJ TOTAL (II) | 1 480 606.00 | | 1 480 606.00 | 1 480 606.00 |
CO Grand total (0 to V) | 4 751 578.00 | | 4 751 578.00 | 4 751 578.00 |
CU Other investments | 3 270 972.00 | | 3 270 972.00 | 3 270 972.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 6 960.00 | | | 6 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 076.00 | | | -24 076.00 |
DL TOTAL (I) | 82 884.00 | | | 82 884.00 |
DU Loans and Debts from Credit Institutions (3) | 2 379 828.00 | | | 2 379 828.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 283 643.00 | | | 2 283 643.00 |
DX Trade payables and related accounts | 5 223.00 | | | 5 223.00 |
EC TOTAL (IV) | 4 668 695.00 | | | 4 668 695.00 |
EE Grand total (I to V) | 4 751 578.00 | | | 4 751 578.00 |
EG Accrued income and payables due within one year | 2 437 968.00 | | | 2 437 968.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 88.00 | | | 88.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 991.00 | |
FX Taxes, duties, and similar payments | | | 6 563.00 | |
GF Total Operating Expenses (II) | | | 22 554.00 | |
GG - OPERATING RESULT (I - II) | | | -22 554.00 | |
GK Income from other securities and fixed asset receivables | | | 33 144.00 | |
GP Total financial income (V) | | | 33 144.00 | |
GR Interest and similar expenses | | | 34 666.00 | |
GU Total financial expenses (VI) | | | 34 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 144.00 | | | 33 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 220.00 | | | 57 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 076.00 | | | -24 076.00 |
| |
| 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 | 3 269 973.00 | | 999.00 | 3 269 973.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 270 972.00 | |
I4 DECREASES Grand Total | | | 3 270 972.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 269 973.00 | | 999.00 | 3 269 973.00 |
| |
| 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 | 5 223.00 | 5 223.00 | | 5 223.00 |
VC Group and associates | 1 455 733.00 | 1 455 733.00 | | 1 455 733.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VH Loans with a maturity of more than one year at origin | 2 379 741.00 | 149 014.00 | 621 168.00 | 2 379 741.00 |
VI Group and Associates | 2 283 643.00 | 2 283 643.00 | | 2 283 643.00 |
VJ Loans taken out during the year | 1 700 000.00 | | | 1 700 000.00 |
VK Loans repaid during the year | 79 081.00 | | | 79 081.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 201.00 | 201.00 | | 201.00 |
VS Prepaid expenses | 188.00 | 188.00 | | 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 456 122.00 | 1 456 122.00 | | 1 456 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 668 695.00 | 2 437 968.00 | 621 168.00 | 4 668 695.00 |
