| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 10 000.00 | | 10 000.00 | 10 000.00 |
BB Receivables related to investments | 81 000.00 | | 81 000.00 | 81 000.00 |
BJ TOTAL (I) | 881 000.00 | | 881 000.00 | 881 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 202 990.00 | | 202 990.00 | 202 990.00 |
CJ TOTAL (II) | 202 990.00 | | 202 990.00 | 202 990.00 |
CO Grand total (0 to V) | 1 093 990.00 | | 1 093 990.00 | 1 093 990.00 |
CP Shares due in less than one year | 81 000.00 | | | 81 000.00 |
CU Other investments | 800 000.00 | | 800 000.00 | 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -84 863.00 | -70 906.00 | | -84 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 239.00 | -13 956.00 | | -11 239.00 |
DL TOTAL (I) | -76 102.00 | -64 863.00 | | -76 102.00 |
DU Loans and Debts from Credit Institutions (3) | 396 561.00 | 469 991.00 | | 396 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 558 100.00 | 508 000.00 | | 558 100.00 |
DX Trade payables and related accounts | 15 431.00 | 9 640.00 | | 15 431.00 |
EA Other liabilities | 200 000.00 | 200 000.00 | | 200 000.00 |
EC TOTAL (IV) | 1 170 092.00 | 1 187 631.00 | | 1 170 092.00 |
EE Grand total (I to V) | 1 093 990.00 | 1 122 768.00 | | 1 093 990.00 |
EG Accrued income and payables due within one year | 848 158.00 | 791 429.00 | | 848 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 131.00 | |
GF Total Operating Expenses (II) | | | 7 131.00 | |
GG - OPERATING RESULT (I - II) | | | -7 131.00 | |
GL Other interest and similar income | | | 1 317.00 | |
GP Total financial income (V) | | | 1 317.00 | |
GR Interest and similar expenses | | | 5 425.00 | |
GU Total financial expenses (VI) | | | 5 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 317.00 | 608.00 | | 1 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 556.00 | 14 565.00 | | 12 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 239.00 | -13 956.00 | | -11 239.00 |
| |
| 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 | 881 000.00 | | | 881 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 881 000.00 | |
I4 DECREASES Grand Total | | | 881 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 881 000.00 | | | 881 000.00 |
| |
| 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 | 15 431.00 | 15 431.00 | | 15 431.00 |
8K Other liabilities (including liabilities related to repo transactions) | 200 000.00 | 200 000.00 | | 200 000.00 |
UL Receivables related to investments | 81 000.00 | 81 000.00 | | 81 000.00 |
VG Loans with a maturity of up to one year at origin | 360.00 | 360.00 | | 360.00 |
VH Loans with a maturity of more than one year at origin | 396 201.00 | 74 267.00 | 306 435.00 | 396 201.00 |
VI Group and Associates | 558 100.00 | 558 100.00 | | 558 100.00 |
VK Loans repaid during the year | 73 365.00 | | | 73 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 000.00 | 81 000.00 | | 81 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 170 092.00 | 848 158.00 | 306 435.00 | 1 170 092.00 |
