| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 499.00 | | 12 499.00 | 12 499.00 |
BZ Other receivables | 4 557 334.00 | | 4 557 334.00 | 4 557 334.00 |
CF Cash and cash equivalents | 3 933.00 | | 3 933.00 | 3 933.00 |
CJ TOTAL (II) | 4 561 267.00 | | 4 561 267.00 | 4 561 267.00 |
CO Grand total (0 to V) | 4 573 766.00 | | 4 573 766.00 | 4 573 766.00 |
CU Other investments | 12 499.00 | | 12 499.00 | 12 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DH Retained earnings | -7 039.00 | | | -7 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 690.00 | -7 039.00 | | -8 690.00 |
DL TOTAL (I) | -3 229.00 | 5 461.00 | | -3 229.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 39.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 575 958.00 | 356 441.00 | | 4 575 958.00 |
DX Trade payables and related accounts | 998.00 | 390.00 | | 998.00 |
EC TOTAL (IV) | 4 576 996.00 | 356 870.00 | | 4 576 996.00 |
EE Grand total (I to V) | 4 573 766.00 | 362 331.00 | | 4 573 766.00 |
EI Including equity loans | 4 575 958.00 | | | 4 575 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 532.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 8 532.00 | |
GG - OPERATING RESULT (I - II) | | | -8 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 270 829.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 270 829.00 | |
GR Interest and similar expenses | | | 270 987.00 | |
GU Total financial expenses (VI) | | | 270 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 270 829.00 | 8 817.00 | | 270 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 519.00 | 15 856.00 | | 279 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 690.00 | -7 039.00 | | -8 690.00 |
| |
| 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 | 12 499.00 | | | 12 499.00 |
I3 DECREASES Total Financial Fixed Assets | 12 499.00 | | | 12 499.00 |
I4 DECREASES Grand Total | 12 499.00 | | | 12 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 499.00 | | | 12 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 4 575 958.00 | 4 575 958.00 | | 4 575 958.00 |
8B Suppliers and Related Accounts | 998.00 | 998.00 | | 998.00 |
VC Group and associates | 4 557 334.00 | 4 557 334.00 | | 4 557 334.00 |
VI Group and Associates | 12 624.00 | 12 624.00 | | 12 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 557 334.00 | 4 557 334.00 | | 4 557 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 576 956.00 | 4 576 956.00 | | 4 576 956.00 |
