| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 504 931.00 | | 8 504 931.00 | 8 504 931.00 |
CF Cash and cash equivalents | 21 429.00 | | 21 429.00 | 21 429.00 |
CJ TOTAL (II) | 21 429.00 | | 21 429.00 | 21 429.00 |
CO Grand total (0 to V) | 8 526 360.00 | | 8 526 360.00 | 8 526 360.00 |
CU Other investments | 8 504 931.00 | | 8 504 931.00 | 8 504 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | | | 750 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 420.00 | | | -97 420.00 |
DK Regulated provisions | 30 088.00 | | | 30 088.00 |
DL TOTAL (I) | 682 668.00 | | | 682 668.00 |
DT Other Bond Issues | 467 134.00 | | | 467 134.00 |
DU Loans and Debts from Credit Institutions (3) | 7 346 200.00 | | | 7 346 200.00 |
DX Trade payables and related accounts | 30 039.00 | | | 30 039.00 |
EA Other liabilities | 319.00 | | | 319.00 |
EC TOTAL (IV) | 7 843 692.00 | | | 7 843 692.00 |
EE Grand total (I to V) | 8 526 360.00 | | | 8 526 360.00 |
EG Accrued income and payables due within one year | 1 586 549.00 | | | 1 586 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 998.00 | |
GF Total Operating Expenses (II) | | | 12 998.00 | |
GG - OPERATING RESULT (I - II) | | | -12 998.00 | |
GR Interest and similar expenses | | | 54 334.00 | |
GU Total financial expenses (VI) | | | 54 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 30 088.00 | | | 30 088.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 088.00 | | | -30 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 420.00 | | | 97 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 420.00 | | | -97 420.00 |
| |
| 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 | | | 8 504 931.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 8 504 931.00 | |
I4 DECREASES Grand Total | | | 8 504 931.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 8 504 931.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 30 088.00 | | |
7C Grand total | | 30 088.00 | | |
UJ - Exceptional | | 30 088.00 | | |
| |
| 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 | 467 134.00 | 467 134.00 | | 467 134.00 |
8B Suppliers and Related Accounts | 30 039.00 | 30 039.00 | | 30 039.00 |
8K Other liabilities (including liabilities related to repo transactions) | 319.00 | 319.00 | | 319.00 |
VH Loans with a maturity of more than one year at origin | 7 346 200.00 | 1 089 057.00 | 4 171 429.00 | 7 346 200.00 |
VJ Loans taken out during the year | 7 759 000.00 | | | 7 759 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 843 692.00 | 1 586 549.00 | 4 171 429.00 | 7 843 692.00 |
