| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 456 858.00 | | 1 456 858.00 | 1 456 858.00 |
CF Cash and cash equivalents | 120 317.00 | | 120 317.00 | 120 317.00 |
CJ TOTAL (II) | 120 317.00 | | 120 317.00 | 120 317.00 |
CO Grand total (0 to V) | 1 577 175.00 | | 1 577 175.00 | 1 577 175.00 |
CU Other investments | 1 456 858.00 | | 1 456 858.00 | 1 456 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 196 144.00 | 161 243.00 | | 196 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 540.00 | 34 901.00 | | -22 540.00 |
DK Regulated provisions | 1 292.00 | | | 1 292.00 |
DL TOTAL (I) | 180 397.00 | 201 644.00 | | 180 397.00 |
DU Loans and Debts from Credit Institutions (3) | 1 005 266.00 | | | 1 005 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 189 617.00 | 73 334.00 | | 189 617.00 |
DX Trade payables and related accounts | 16 396.00 | 2 760.00 | | 16 396.00 |
EA Other liabilities | 185 500.00 | | | 185 500.00 |
EC TOTAL (IV) | 1 396 779.00 | 76 094.00 | | 1 396 779.00 |
EE Grand total (I to V) | 1 577 175.00 | 277 738.00 | | 1 577 175.00 |
EG Accrued income and payables due within one year | 398 304.00 | 76 094.00 | | 398 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 474.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 14 474.00 | |
GG - OPERATING RESULT (I - II) | | | -14 474.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 78.00 | |
GP Total financial income (V) | | | 78.00 | |
GR Interest and similar expenses | | | 6 851.00 | |
GU Total financial expenses (VI) | | | 6 851.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 292.00 | | | 1 292.00 |
HH Total exceptional expenses (VIII) | 1 292.00 | | | 1 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 292.00 | | | -1 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78.00 | 39 100.00 | | 78.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 617.00 | 4 199.00 | | 22 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 540.00 | 34 901.00 | | -22 540.00 |
| |
| 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 | 250 000.00 | | 1 206 858.00 | 250 000.00 |
I4 DECREASES Grand Total | | | 1 456 858.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 456 858.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 250 000.00 | | 1 206 858.00 | 250 000.00 |
| |
| 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 | 50 034.00 | 50 034.00 | | 50 034.00 |
8B Suppliers and Related Accounts | 16 396.00 | 16 396.00 | | 16 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185 500.00 | 26 500.00 | 106 000.00 | 185 500.00 |
VG Loans with a maturity of up to one year at origin | 1 005 266.00 | 165 791.00 | 666 544.00 | 1 005 266.00 |
VI Group and Associates | 139 582.00 | 139 582.00 | | 139 582.00 |
VJ Loans taken out during the year | 1 000 000.00 | | | 1 000 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 396 779.00 | 398 304.00 | 772 544.00 | 1 396 779.00 |
