| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 810.00 | 574.00 | 236.00 | 810.00 |
BJ TOTAL (I) | 3 562 104.00 | 574.00 | 3 561 530.00 | 3 562 104.00 |
BZ Other receivables | 410 690.00 | | 410 690.00 | 410 690.00 |
CF Cash and cash equivalents | 190 546.00 | | 190 546.00 | 190 546.00 |
CJ TOTAL (II) | 601 236.00 | | 601 236.00 | 601 236.00 |
CO Grand total (0 to V) | 4 163 340.00 | 574.00 | 4 162 766.00 | 4 163 340.00 |
CU Other investments | 3 561 294.00 | | 3 561 294.00 | 3 561 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DH Retained earnings | -59 183.00 | | | -59 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 989.00 | | | -50 989.00 |
DL TOTAL (I) | -10 172.00 | | | -10 172.00 |
DU Loans and Debts from Credit Institutions (3) | 1 618 817.00 | | | 1 618 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 549 430.00 | | | 2 549 430.00 |
DX Trade payables and related accounts | 3 100.00 | | | 3 100.00 |
DY Tax and social security liabilities | 1 591.00 | | | 1 591.00 |
EC TOTAL (IV) | 4 172 938.00 | | | 4 172 938.00 |
EE Grand total (I to V) | 4 162 766.00 | | | 4 162 766.00 |
EG Accrued income and payables due within one year | 2 844 847.00 | | | 2 844 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 471.00 | |
FX Taxes, duties, and similar payments | | | 48.00 | |
FY Salaries and Wages | | | 8 056.00 | |
FZ Social Security Contributions | | | 3 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 236.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 171.00 | |
GG - OPERATING RESULT (I - II) | | | -19 171.00 | |
GL Other interest and similar income | | | 4 197.00 | |
GP Total financial income (V) | | | 4 197.00 | |
GR Interest and similar expenses | | | 43 799.00 | |
GU Total financial expenses (VI) | | | 43 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -58 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 784.00 | | | -7 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 197.00 | | | 4 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 187.00 | | | 55 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 989.00 | | | -50 989.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 337.00 | 237.00 | | 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 337.00 | 237.00 | | 337.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 549 430.00 | 2 549 430.00 | | 2 549 430.00 |
8B Suppliers and Related Accounts | 3 100.00 | 3 100.00 | | 3 100.00 |
8D Social Security and Other Social Organizations | 1 591.00 | 1 591.00 | | 1 591.00 |
VG Loans with a maturity of up to one year at origin | 1 618 817.00 | 290 726.00 | 1 148 547.00 | 1 618 817.00 |
VS Prepaid expenses | 410 690.00 | 410 690.00 | | 410 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 410 690.00 | 410 690.00 | | 410 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 172 938.00 | 2 844 847.00 | 1 148 547.00 | 4 172 938.00 |
