| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 426 656.00 | | 1 426 656.00 | 1 426 656.00 |
BZ Other receivables | 467.00 | | 467.00 | 467.00 |
CF Cash and cash equivalents | 4 064.00 | | 4 064.00 | 4 064.00 |
CJ TOTAL (II) | 4 531.00 | | 4 531.00 | 4 531.00 |
CO Grand total (0 to V) | 1 431 187.00 | | 1 431 187.00 | 1 431 187.00 |
CU Other investments | 1 426 656.00 | | 1 426 656.00 | 1 426 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 287.00 | | | 4 287.00 |
DL TOTAL (I) | 9 287.00 | | | 9 287.00 |
DU Loans and Debts from Credit Institutions (3) | 560 849.00 | | | 560 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 737.00 | | | 345 737.00 |
DX Trade payables and related accounts | 159.00 | | | 159.00 |
EA Other liabilities | 515 153.00 | | | 515 153.00 |
EC TOTAL (IV) | 1 421 899.00 | | | 1 421 899.00 |
EE Grand total (I to V) | 1 431 187.00 | | | 1 431 187.00 |
EG Accrued income and payables due within one year | 736 294.00 | | | 736 294.00 |
EI Including equity loans | 345 737.00 | | | 345 737.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 585.00 | |
FX Taxes, duties, and similar payments | | | 1 551.00 | |
GF Total Operating Expenses (II) | | | 17 136.00 | |
GG - OPERATING RESULT (I - II) | | | -17 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 000.00 | |
GR Interest and similar expenses | | | 3 576.00 | |
GU Total financial expenses (VI) | | | 3 576.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 000.00 | | | 25 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 712.00 | | | 20 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 287.00 | | | 4 287.00 |
| |
| 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 | | | 1 426 656.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 426 656.00 | |
I4 DECREASES Grand Total | | | 1 426 656.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 426 656.00 | |
| |
| 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 | 159.00 | 159.00 | | 159.00 |
8K Other liabilities (including liabilities related to repo transactions) | 515 153.00 | 309 601.00 | 205 552.00 | 515 153.00 |
VH Loans with a maturity of more than one year at origin | 560 849.00 | 80 795.00 | 324 925.00 | 560 849.00 |
VI Group and Associates | 345 737.00 | 345 737.00 | | 345 737.00 |
VJ Loans taken out during the year | 570 000.00 | | | 570 000.00 |
VK Loans repaid during the year | 9 974.00 | | | 9 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 467.00 | 467.00 | | 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 467.00 | 467.00 | | 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 421 899.00 | 736 294.00 | 530 477.00 | 1 421 899.00 |
