| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 070 550.00 | | 8 070 550.00 | 8 070 550.00 |
CF Cash and cash equivalents | 91 939.00 | | 91 939.00 | 91 939.00 |
CJ TOTAL (II) | 91 939.00 | | 91 939.00 | 91 939.00 |
CO Grand total (0 to V) | 8 162 489.00 | | 8 162 489.00 | 8 162 489.00 |
CU Other investments | 8 070 550.00 | | 8 070 550.00 | 8 070 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 296.00 | | | 35 296.00 |
DB Share, merger, contribution premiums, etc. | 3 350 957.00 | | | 3 350 957.00 |
DD Legal reserve (1) | 3 529.00 | | | 3 529.00 |
DG Other reserves | 1 411 560.00 | | | 1 411 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 261.00 | | | -50 261.00 |
DL TOTAL (I) | 4 751 081.00 | | | 4 751 081.00 |
DU Loans and Debts from Credit Institutions (3) | 3 410 480.00 | | | 3 410 480.00 |
DX Trade payables and related accounts | 927.00 | | | 927.00 |
EC TOTAL (IV) | 3 411 407.00 | | | 3 411 407.00 |
EE Grand total (I to V) | 8 162 489.00 | | | 8 162 489.00 |
EG Accrued income and payables due within one year | 351 897.00 | | | 351 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 872.00 | |
FX Taxes, duties, and similar payments | | | -100.00 | |
GF Total Operating Expenses (II) | | | 3 772.00 | |
GG - OPERATING RESULT (I - II) | | | -3 772.00 | |
GL Other interest and similar income | | | 284.00 | |
GP Total financial income (V) | | | 284.00 | |
GR Interest and similar expenses | | | 46 774.00 | |
GU Total financial expenses (VI) | | | 46 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 284.00 | | | 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 546.00 | | | 50 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 261.00 | | | -50 261.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 070 550.00 | | | 8 070 550.00 |
| |
| 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 | 928.00 | 928.00 | | 928.00 |
VH Loans with a maturity of more than one year at origin | 3 410 480.00 | 350 970.00 | 1 314 312.00 | 3 410 480.00 |
VK Loans repaid during the year | 313 478.00 | | | 313 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 411 408.00 | 351 897.00 | 1 314 312.00 | 3 411 408.00 |
