| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 832 431.00 | | 9 832 431.00 | 9 832 431.00 |
CF Cash and cash equivalents | 4 520.00 | | 4 520.00 | 4 520.00 |
CJ TOTAL (II) | 4 520.00 | | 4 520.00 | 4 520.00 |
CO Grand total (0 to V) | 9 836 951.00 | | 9 836 951.00 | 9 836 951.00 |
CU Other investments | 9 832 431.00 | | 9 832 431.00 | 9 832 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | | | 2 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 673 335.00 | | | 673 335.00 |
DL TOTAL (I) | 3 173 335.00 | | | 3 173 335.00 |
DU Loans and Debts from Credit Institutions (3) | 6 637 725.00 | | | 6 637 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000.00 | | | 22 000.00 |
DX Trade payables and related accounts | 3 690.00 | | | 3 690.00 |
DY Tax and social security liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 6 663 615.00 | | | 6 663 615.00 |
EE Grand total (I to V) | 9 836 951.00 | | | 9 836 951.00 |
EG Accrued income and payables due within one year | 859 661.00 | | | 859 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 72 689.00 | |
FX Taxes, duties, and similar payments | | | 119 422.00 | |
GF Total Operating Expenses (II) | | | 192 111.00 | |
GG - OPERATING RESULT (I - II) | | | -192 111.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GP Total financial income (V) | | | 900 000.00 | |
GR Interest and similar expenses | | | 34 554.00 | |
GU Total financial expenses (VI) | | | 34 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 865 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 673 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 900 000.00 | | | 900 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 665.00 | | | 226 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 673 335.00 | | | 673 335.00 |
| |
| 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 | | | 9 832 431.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 832 431.00 | |
I4 DECREASES Grand Total | | | 9 832 431.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 832 431.00 | |
| |
| 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 | 3 690.00 | 3 690.00 | | 3 690.00 |
VG Loans with a maturity of up to one year at origin | 15 970.00 | 15 970.00 | | 15 970.00 |
VH Loans with a maturity of more than one year at origin | 6 621 755.00 | 817 801.00 | 3 326 418.00 | 6 621 755.00 |
VI Group and Associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VJ Loans taken out during the year | 7 200 000.00 | | | 7 200 000.00 |
VK Loans repaid during the year | 578 245.00 | | | 578 245.00 |
VQ Other Taxes, Duties, and Similar Debts | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 663 615.00 | 859 661.00 | 3 326 416.00 | 6 663 615.00 |
