| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 234 400.00 | | 3 234 400.00 | 3 234 400.00 |
CF Cash and cash equivalents | 753.00 | | 753.00 | 753.00 |
CJ TOTAL (II) | 753.00 | | 753.00 | 753.00 |
CO Grand total (0 to V) | 3 250 153.00 | | 3 250 153.00 | 3 250 153.00 |
CU Other investments | 3 234 400.00 | | 3 234 400.00 | 3 234 400.00 |
CW Deferred expenses or loan issuance costs | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 431.00 | | | -92 431.00 |
DL TOTAL (I) | -91 431.00 | | | -91 431.00 |
DT Other Bond Issues | 33 199.00 | | | 33 199.00 |
DU Loans and Debts from Credit Institutions (3) | 1 440 020.00 | | | 1 440 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 863 212.00 | | | 1 863 212.00 |
DX Trade payables and related accounts | 5 153.00 | | | 5 153.00 |
EC TOTAL (IV) | 3 341 584.00 | | | 3 341 584.00 |
EE Grand total (I to V) | 3 250 153.00 | | | 3 250 153.00 |
EG Accrued income and payables due within one year | 1 478 372.00 | | | 1 478 372.00 |
EI Including equity loans | 1 863 212.00 | | | 1 863 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 000.00 | |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 26 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 000.00 | |
GF Total Operating Expenses (II) | | | 31 420.00 | |
GG - OPERATING RESULT (I - II) | | | -11 420.00 | |
GR Interest and similar expenses | | | 81 011.00 | |
GU Total financial expenses (VI) | | | 81 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -92 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 000.00 | | | 20 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 431.00 | | | 112 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 431.00 | | | -92 431.00 |
| |
| 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 | | | 3 234 400.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 234 400.00 | |
I4 DECREASES Grand Total | | | 3 234 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 234 400.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 33 199.00 | 33 199.00 | | 33 199.00 |
8B Suppliers and Related Accounts | 5 153.00 | 5 153.00 | | 5 153.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VH Loans with a maturity of more than one year at origin | 1 440 000.00 | 1 440 000.00 | | 1 440 000.00 |
VI Group and Associates | 1 863 212.00 | | | 1 863 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 341 584.00 | 1 478 372.00 | | 3 341 584.00 |
