| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 17 211.00 | | 17 211.00 | 17 211.00 |
BJ TOTAL (I) | 1 495 333.00 | | 1 495 333.00 | 1 495 333.00 |
CF Cash and cash equivalents | 53 366.00 | | 53 366.00 | 53 366.00 |
CJ TOTAL (II) | 53 366.00 | | 53 366.00 | 53 366.00 |
CO Grand total (0 to V) | 1 548 699.00 | | 1 548 699.00 | 1 548 699.00 |
CU Other investments | 1 478 122.00 | | 1 478 122.00 | 1 478 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 000.00 | 235 000.00 | | 235 000.00 |
DH Retained earnings | -51 794.00 | -20 826.00 | | -51 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 182 420.00 | -30 968.00 | | 182 420.00 |
DL TOTAL (I) | 365 626.00 | 183 206.00 | | 365 626.00 |
DU Loans and Debts from Credit Institutions (3) | 878 536.00 | 968 409.00 | | 878 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 286 671.00 | 313 873.00 | | 286 671.00 |
DX Trade payables and related accounts | 2 865.00 | 3 160.00 | | 2 865.00 |
DZ Fixed asset liabilities and related accounts | 15 000.00 | 30 000.00 | | 15 000.00 |
EC TOTAL (IV) | 1 183 073.00 | 1 315 443.00 | | 1 183 073.00 |
EE Grand total (I to V) | 1 548 699.00 | 1 498 648.00 | | 1 548 699.00 |
EG Accrued income and payables due within one year | 489 258.00 | 510 880.00 | | 489 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 119.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 119.00 | |
GG - OPERATING RESULT (I - II) | | | -7 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 211 200.00 | |
GP Total financial income (V) | | | 211 200.00 | |
GR Interest and similar expenses | | | 21 660.00 | |
GU Total financial expenses (VI) | | | 21 660.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 189 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 182 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 211 200.00 | 12 000.00 | | 211 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 780.00 | 42 968.00 | | 28 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 182 420.00 | -30 968.00 | | 182 420.00 |
| |
| 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 | 1 495 333.00 | | | 1 495 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 495 333.00 | |
I4 DECREASES Grand Total | | | 1 495 333.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 495 333.00 | | | 1 495 333.00 |
| |
| 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 | 2 865.00 | 2 865.00 | | 2 865.00 |
8J Fixed Asset Liabilities and Related Accounts | 15 000.00 | 15 000.00 | | 15 000.00 |
UT Other financial assets | 17 211.00 | | 17 211.00 | 17 211.00 |
VG Loans with a maturity of up to one year at origin | 453.00 | 453.00 | | 453.00 |
VH Loans with a maturity of more than one year at origin | 878 083.00 | 184 269.00 | 604 879.00 | 878 083.00 |
VI Group and Associates | 286 671.00 | 286 671.00 | | 286 671.00 |
VK Loans repaid during the year | 89 839.00 | | | 89 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 211.00 | | 17 211.00 | 17 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 183 073.00 | 489 258.00 | 604 879.00 | 1 183 073.00 |
