| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 3 002 977.00 | | 3 002 977.00 | 3 002 977.00 |
BZ Other receivables | 12 204.00 | | 12 204.00 | 12 204.00 |
CF Cash and cash equivalents | 162 052.00 | | 162 052.00 | 162 052.00 |
CJ TOTAL (II) | 174 256.00 | | 174 256.00 | 174 256.00 |
CO Grand total (0 to V) | 3 377 233.00 | | 3 377 233.00 | 3 377 233.00 |
CU Other investments | 3 002 977.00 | | 3 002 977.00 | 3 002 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -40 820.00 | | | -40 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 018.00 | -40 820.00 | | 192 018.00 |
DK Regulated provisions | 793.00 | 198.00 | | 793.00 |
DL TOTAL (I) | 551 991.00 | 359 378.00 | | 551 991.00 |
DU Loans and Debts from Credit Institutions (3) | 1 978 791.00 | 2 106 720.00 | | 1 978 791.00 |
DX Trade payables and related accounts | 19 451.00 | 19 200.00 | | 19 451.00 |
DY Tax and social security liabilities | 9 000.00 | 229.00 | | 9 000.00 |
EA Other liabilities | 818 000.00 | 800 000.00 | | 818 000.00 |
EC TOTAL (IV) | 2 825 242.00 | 2 926 149.00 | | 2 825 242.00 |
EE Grand total (I to V) | 3 377 233.00 | 3 285 527.00 | | 3 377 233.00 |
EG Accrued income and payables due within one year | 1 163 142.00 | 901 252.00 | | 1 163 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 180 000.00 | |
FJ Net sales | | | 180 000.00 | |
FR Total operating income (I) | | | 180 000.00 | |
FW Other purchases and external expenses | | | 195 152.00 | |
GF Total Operating Expenses (II) | | | 195 152.00 | |
GG - OPERATING RESULT (I - II) | | | -15 152.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GP Total financial income (V) | | | 250 000.00 | |
GR Interest and similar expenses | | | 42 235.00 | |
GU Total financial expenses (VI) | | | 42 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 765.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 595.00 | 198.00 | | 595.00 |
HH Total exceptional expenses (VIII) | 595.00 | 198.00 | | 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -595.00 | -198.00 | | -595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 000.00 | 60 000.00 | | 430 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 982.00 | 100 820.00 | | 237 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 018.00 | -40 820.00 | | 192 018.00 |
| |
| 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 | 19 451.00 | 19 451.00 | | 19 451.00 |
8D Social Security and Other Social Organizations | 9 000.00 | 9 000.00 | | 9 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 818 000.00 | 818 000.00 | | 818 000.00 |
VH Loans with a maturity of more than one year at origin | 1 978 791.00 | 316 691.00 | 1 280 515.00 | 1 978 791.00 |
VK Loans repaid during the year | 127 195.00 | | | 127 195.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 204.00 | 12 204.00 | | 12 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 204.00 | 12 204.00 | | 12 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 825 242.00 | 1 163 142.00 | 1 280 515.00 | 2 825 242.00 |
