| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 649 042.00 | | 1 649 042.00 | 1 649 042.00 |
BJ TOTAL (I) | 1 649 042.00 | | 1 649 042.00 | 1 649 042.00 |
BT Goods | 582 000.00 | | 582 000.00 | 582 000.00 |
CF Cash and cash equivalents | 577.00 | | 577.00 | 577.00 |
CJ TOTAL (II) | 582 577.00 | | 582 577.00 | 582 577.00 |
CO Grand total (0 to V) | 2 231 619.00 | | 2 231 619.00 | 2 231 619.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 500.00 | 18 500.00 | | 18 500.00 |
DH Retained earnings | -193 354.00 | -179 789.00 | | -193 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -986 547.00 | -13 565.00 | | -986 547.00 |
DL TOTAL (I) | -1 161 401.00 | -174 854.00 | | -1 161 401.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 82.00 | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 392 150.00 | 3 352 044.00 | | 3 392 150.00 |
DX Trade payables and related accounts | 790.00 | 790.00 | | 790.00 |
EC TOTAL (IV) | 3 393 020.00 | 3 352 916.00 | | 3 393 020.00 |
EE Grand total (I to V) | 2 231 619.00 | 3 178 061.00 | | 2 231 619.00 |
EG Accrued income and payables due within one year | 3 393 020.00 | 3 352 916.00 | | 3 393 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 018.00 | |
GF Total Operating Expenses (II) | | | 4 018.00 | |
GG - OPERATING RESULT (I - II) | | | -4 018.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 26 727.00 | |
GP Total financial income (V) | | | 26 727.00 | |
GR Interest and similar expenses | | | 1 009 255.00 | |
GU Total financial expenses (VI) | | | 1 009 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -982 528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -986 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 727.00 | 34 052.00 | | 26 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 013 274.00 | 47 618.00 | | 1 013 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -986 547.00 | -13 565.00 | | -986 547.00 |
| |
| 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 | 2 595 514.00 | | 26 727.00 | 2 595 514.00 |
I3 DECREASES Total Financial Fixed Assets | | 973 199.00 | 1 649 042.00 | |
I4 DECREASES Grand Total | | 973 199.00 | 1 649 042.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 595 514.00 | | 26 727.00 | 2 595 514.00 |
| |
| 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 | 790.00 | 790.00 | | 790.00 |
UL Receivables related to investments | 1 649 042.00 | 1 649 042.00 | | 1 649 042.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 3 392 150.00 | 3 392 150.00 | | 3 392 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 649 042.00 | 1 649 042.00 | | 1 649 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 393 020.00 | 3 393 020.00 | | 3 393 020.00 |
