| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 4 534 991.00 | | 4 534 991.00 | 4 534 991.00 |
CF Cash and cash equivalents | 1 368.00 | | 1 368.00 | 1 368.00 |
CJ TOTAL (II) | 4 536 359.00 | | 4 536 359.00 | 4 536 359.00 |
CO Grand total (0 to V) | 4 537 559.00 | | 4 537 559.00 | 4 537 559.00 |
CU Other investments | 1 200.00 | | 1 200.00 | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 2 181.00 | -31 127.00 | | 2 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 172 933.00 | 33 408.00 | | 172 933.00 |
DL TOTAL (I) | 176 214.00 | 3 281.00 | | 176 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 357 364.00 | 4 096 061.00 | | 4 357 364.00 |
DX Trade payables and related accounts | 3 907.00 | 3 120.00 | | 3 907.00 |
EA Other liabilities | 73.00 | | | 73.00 |
EC TOTAL (IV) | 4 361 344.00 | 4 099 181.00 | | 4 361 344.00 |
EE Grand total (I to V) | 4 537 559.00 | 4 102 462.00 | | 4 537 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 690.00 | |
FX Taxes, duties, and similar payments | | | 64.00 | |
GF Total Operating Expenses (II) | | | 8 754.00 | |
GG - OPERATING RESULT (I - II) | | | -8 753.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 205 990.00 | |
GP Total financial income (V) | | | 205 990.00 | |
GR Interest and similar expenses | | | 24 303.00 | |
GU Total financial expenses (VI) | | | 24 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 990.00 | 46 574.00 | | 205 990.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 057.00 | 13 166.00 | | 33 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 172 933.00 | 33 408.00 | | 172 933.00 |
| |
| 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 | 450.00 | | 750.00 | 450.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 1 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | 750.00 | 450.00 |
| |
| 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 | 3 907.00 | 3 907.00 | | 3 907.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73.00 | 73.00 | | 73.00 |
VB VAT | 7 527.00 | 7 527.00 | | 7 527.00 |
VC Group and associates | 4 527 464.00 | 4 527 464.00 | | 4 527 464.00 |
VI Group and Associates | 4 357 364.00 | 4 357 364.00 | | 4 357 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 534 990.00 | 4 534 990.00 | | 4 534 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 361 344.00 | 4 361 344.00 | | 4 361 344.00 |
