| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 425 275.00 | | 2 425 275.00 | 2 425 275.00 |
CF Cash and cash equivalents | 50 747.00 | | 50 747.00 | 50 747.00 |
CJ TOTAL (II) | 50 747.00 | | 50 747.00 | 50 747.00 |
CO Grand total (0 to V) | 2 476 022.00 | | 2 476 022.00 | 2 476 022.00 |
CU Other investments | 2 425 275.00 | | 2 425 275.00 | 2 425 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 687 368.00 | | | 1 687 368.00 |
DH Retained earnings | -3 010.00 | | | -3 010.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 207.00 | | | 39 207.00 |
DL TOTAL (I) | 1 723 564.00 | | | 1 723 564.00 |
DU Loans and Debts from Credit Institutions (3) | 645 755.00 | | | 645 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 105 441.00 | | | 105 441.00 |
DX Trade payables and related accounts | 1 260.00 | | | 1 260.00 |
EC TOTAL (IV) | 752 457.00 | | | 752 457.00 |
EE Grand total (I to V) | 2 476 022.00 | | | 2 476 022.00 |
EG Accrued income and payables due within one year | 197 014.00 | | | 197 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 290.00 | |
FX Taxes, duties, and similar payments | | | 738.00 | |
GF Total Operating Expenses (II) | | | 4 028.00 | |
GG - OPERATING RESULT (I - II) | | | -4 028.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 6 764.00 | |
GU Total financial expenses (VI) | | | 6 764.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 000.00 | | | 50 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 792.00 | | | 10 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 207.00 | | | 39 207.00 |
| |
| 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 | 1 687 368.00 | | 737 907.00 | 1 687 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 425 275.00 | |
I4 DECREASES Grand Total | | | 2 425 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 687 368.00 | | 737 907.00 | 1 687 368.00 |
| |
| 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 | 2 170.00 | 2 170.00 | | 2 170.00 |
8B Suppliers and Related Accounts | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103 272.00 | 103 272.00 | | 103 272.00 |
VH Loans with a maturity of more than one year at origin | 645 756.00 | 90 313.00 | 463 208.00 | 645 756.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 752 458.00 | 197 015.00 | 463 208.00 | 752 458.00 |
