| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 996 500.00 | | 996 500.00 | 996 500.00 |
CF Cash and cash equivalents | 74 352.00 | | 74 352.00 | 74 352.00 |
CJ TOTAL (II) | 74 352.00 | | 74 352.00 | 74 352.00 |
CO Grand total (0 to V) | 1 070 852.00 | | 1 070 852.00 | 1 070 852.00 |
CU Other investments | 796 500.00 | | 796 500.00 | 796 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 723.00 | | | -56 723.00 |
DL TOTAL (I) | -54 223.00 | | | -54 223.00 |
DU Loans and Debts from Credit Institutions (3) | 926 577.00 | | | 926 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 572.00 | | | 196 572.00 |
EA Other liabilities | 1 926.00 | | | 1 926.00 |
EC TOTAL (IV) | 1 125 075.00 | | | 1 125 075.00 |
EE Grand total (I to V) | 1 070 852.00 | | | 1 070 852.00 |
EG Accrued income and payables due within one year | 330 707.00 | | | 330 707.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 577.00 | | | 6 577.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 47 777.00 | |
FX Taxes, duties, and similar payments | | | 796.00 | |
GF Total Operating Expenses (II) | | | 48 573.00 | |
GG - OPERATING RESULT (I - II) | | | -48 573.00 | |
GR Interest and similar expenses | | | 8 149.00 | |
GU Total financial expenses (VI) | | | 8 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 723.00 | | | 56 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 723.00 | | | -56 723.00 |
| |
| 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 | | | 996 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 996 500.00 | |
I4 DECREASES Grand Total | | | 996 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 996 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 926.00 | 1 926.00 | | 1 926.00 |
UL Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
VG Loans with a maturity of up to one year at origin | 6 577.00 | 6 577.00 | | 6 577.00 |
VH Loans with a maturity of more than one year at origin | 920 000.00 | 125 631.00 | 521 656.00 | 920 000.00 |
VI Group and Associates | 196 572.00 | 196 572.00 | | 196 572.00 |
VJ Loans taken out during the year | 920 000.00 | | | 920 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 000.00 | | 200 000.00 | 200 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 125 075.00 | 330 707.00 | 521 656.00 | 1 125 075.00 |
