| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 117 000.00 | | 2 117 000.00 | 2 117 000.00 |
BZ Other receivables | 9 658.00 | | 9 658.00 | 9 658.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 9 658.00 | | 9 658.00 | 9 658.00 |
CO Grand total (0 to V) | 2 126 658.00 | | 2 126 658.00 | 2 126 658.00 |
CU Other investments | 2 117 000.00 | | 2 117 000.00 | 2 117 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 000.00 | 302 000.00 | | 302 000.00 |
DH Retained earnings | -65 615.00 | | | -65 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 323 562.00 | -65 615.00 | | 323 562.00 |
DL TOTAL (I) | 559 947.00 | 236 385.00 | | 559 947.00 |
DU Loans and Debts from Credit Institutions (3) | 1 521 635.00 | 1 758 942.00 | | 1 521 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 888.00 | 109 261.00 | | 24 888.00 |
DX Trade payables and related accounts | 5 188.00 | 8 830.00 | | 5 188.00 |
EA Other liabilities | 15 000.00 | 15 000.00 | | 15 000.00 |
EC TOTAL (IV) | 1 566 711.00 | 1 892 033.00 | | 1 566 711.00 |
EE Grand total (I to V) | 2 126 658.00 | 2 128 417.00 | | 2 126 658.00 |
EG Accrued income and payables due within one year | 311 155.00 | 383 276.00 | | 311 155.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 996.00 | |
GF Total Operating Expenses (II) | | | 11 996.00 | |
GG - OPERATING RESULT (I - II) | | | -11 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 360 000.00 | |
GP Total financial income (V) | | | 360 000.00 | |
GR Interest and similar expenses | | | 24 441.00 | |
GU Total financial expenses (VI) | | | 24 441.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 335 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 323 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 360 000.00 | | | 360 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 438.00 | 65 615.00 | | 36 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 323 562.00 | -65 615.00 | | 323 562.00 |
| |
| 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 | 5 188.00 | 5 188.00 | | 5 188.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
VG Loans with a maturity of up to one year at origin | 12 254.00 | 12 254.00 | | 12 254.00 |
VH Loans with a maturity of more than one year at origin | 1 509 381.00 | 253 824.00 | 1 051 359.00 | 1 509 381.00 |
VI Group and Associates | 24 888.00 | 24 888.00 | | 24 888.00 |
VK Loans repaid during the year | 249 458.00 | | | 249 458.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 658.00 | 9 658.00 | | 9 658.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 658.00 | 9 658.00 | | 9 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 566 711.00 | 311 155.00 | 1 051 359.00 | 1 566 711.00 |
