| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 109 510.00 | | 4 109 510.00 | 4 109 510.00 |
BH Other financial assets | 260.00 | | 260.00 | 260.00 |
BJ TOTAL (I) | 4 265 680.00 | | 4 265 680.00 | 4 265 680.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 9 752.00 | | 9 752.00 | 9 752.00 |
CF Cash and cash equivalents | 12 113.00 | | 12 113.00 | 12 113.00 |
CH Prepaid expenses | 322.00 | | 322.00 | 322.00 |
CJ TOTAL (II) | 76 187.00 | | 76 187.00 | 76 187.00 |
CO Grand total (0 to V) | 4 341 867.00 | | 4 341 867.00 | 4 341 867.00 |
CU Other investments | 155 910.00 | | 155 910.00 | 155 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -254 136.00 | -159 690.00 | | -254 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 004.00 | -94 446.00 | | -77 004.00 |
DL TOTAL (I) | -321 140.00 | -244 136.00 | | -321 140.00 |
DT Other Bond Issues | 3 800 789.00 | 3 786 037.00 | | 3 800 789.00 |
DU Loans and Debts from Credit Institutions (3) | 32 512.00 | 22 883.00 | | 32 512.00 |
DV Miscellaneous Loans and Financial Debts (4) | 766 033.00 | 807 033.00 | | 766 033.00 |
DX Trade payables and related accounts | 46 775.00 | 49 618.00 | | 46 775.00 |
DY Tax and social security liabilities | 16 898.00 | 16 190.00 | | 16 898.00 |
EC TOTAL (IV) | 4 663 007.00 | 4 681 761.00 | | 4 663 007.00 |
EE Grand total (I to V) | 4 341 867.00 | 4 437 625.00 | | 4 341 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 45 000.00 | |
FW Other purchases and external expenses | | | 47 808.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 47 901.00 | |
GG - OPERATING RESULT (I - II) | | | -2 901.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 662.00 | |
GP Total financial income (V) | | | 170 662.00 | |
GR Interest and similar expenses | | | 244 765.00 | |
GU Total financial expenses (VI) | | | 244 765.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 103.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 215 662.00 | 198 475.00 | | 215 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 666.00 | 292 921.00 | | 292 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 004.00 | -94 446.00 | | -77 004.00 |
| |
| 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 | 4 325 784.00 | | 594 766.00 | 4 325 784.00 |
I3 DECREASES Total Financial Fixed Assets | | 654 869.00 | 4 265 680.00 | |
I4 DECREASES Grand Total | | 654 869.00 | 4 265 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 325 784.00 | | 594 766.00 | 4 325 784.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 3 800 789.00 | 95 933.00 | 375 920.00 | 3 800 789.00 |
8B Suppliers and Related Accounts | 46 775.00 | 46 775.00 | | 46 775.00 |
UL Receivables related to investments | 4 109 510.00 | | 4 109 510.00 | 4 109 510.00 |
UT Other financial assets | 260.00 | | 260.00 | 260.00 |
UX Other trade receivables | 54 000.00 | 54 000.00 | | 54 000.00 |
VB VAT | 9 652.00 | 9 652.00 | | 9 652.00 |
VH Loans with a maturity of more than one year at origin | 32 512.00 | 32 512.00 | | 32 512.00 |
VI Group and Associates | 766 033.00 | | | 766 033.00 |
VJ Loans taken out during the year | 111 572.00 | | | 111 572.00 |
VK Loans repaid during the year | 91 283.00 | | | 91 283.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 322.00 | 322.00 | | 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 173 845.00 | 64 074.00 | 4 109 770.00 | 4 173 845.00 |
VW VAT | 16 898.00 | 16 898.00 | | 16 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 663 007.00 | 192 118.00 | 375 920.00 | 4 663 007.00 |
