| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 750 000.00 | | 12 750 000.00 | 12 750 000.00 |
BZ Other receivables | 79 159.00 | | 79 159.00 | 79 159.00 |
CF Cash and cash equivalents | 509 847.00 | | 509 847.00 | 509 847.00 |
CH Prepaid expenses | 3 048.00 | | 3 048.00 | 3 048.00 |
CJ TOTAL (II) | 592 054.00 | | 592 054.00 | 592 054.00 |
CO Grand total (0 to V) | 13 342 054.00 | | 13 342 054.00 | 13 342 054.00 |
CU Other investments | 12 750 000.00 | | 12 750 000.00 | 12 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 001 000.00 | 1 001 000.00 | | 1 001 000.00 |
DD Legal reserve (1) | 22 709.00 | | | 22 709.00 |
DH Retained earnings | 431 472.00 | | | 431 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 157 820.00 | 454 181.00 | | 1 157 820.00 |
DL TOTAL (I) | 2 613 001.00 | 1 455 181.00 | | 2 613 001.00 |
DU Loans and Debts from Credit Institutions (3) | 7 725 625.00 | 8 504 375.00 | | 7 725 625.00 |
DX Trade payables and related accounts | 6 240.00 | 6 240.00 | | 6 240.00 |
EA Other liabilities | 2 997 188.00 | 2 910 938.00 | | 2 997 188.00 |
EC TOTAL (IV) | 10 729 053.00 | 11 421 553.00 | | 10 729 053.00 |
EE Grand total (I to V) | 13 342 054.00 | 12 876 734.00 | | 13 342 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 530.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 12 530.00 | |
GG - OPERATING RESULT (I - II) | | | -12 530.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 438 741.00 | |
GP Total financial income (V) | | | 1 438 741.00 | |
GR Interest and similar expenses | | | 268 391.00 | |
GU Total financial expenses (VI) | | | 268 391.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 170 350.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 157 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 438 741.00 | 1 014 282.00 | | 1 438 741.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 280 921.00 | 560 101.00 | | 280 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 157 820.00 | 454 181.00 | | 1 157 820.00 |
| |
| 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 | 12 750 000.00 | | | 12 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 750 000.00 | |
I4 DECREASES Grand Total | | | 12 750 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 750 000.00 | | | 12 750 000.00 |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 997 188.00 | 86 252.00 | 35 936.00 | 2 997 188.00 |
VB VAT | 75 065.00 | 75 065.00 | | 75 065.00 |
VH Loans with a maturity of more than one year at origin | 7 725 625.00 | 938 125.00 | 2 912 500.00 | 7 725 625.00 |
VK Loans repaid during the year | 835 000.00 | | | 835 000.00 |
VM Income taxes | 3 670.00 | 3 670.00 | | 3 670.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 424.00 | 424.00 | | 424.00 |
VS Prepaid expenses | 3 048.00 | 3 048.00 | | 3 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 207.00 | 82 207.00 | | 82 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 729 053.00 | 1 030 617.00 | 2 948 436.00 | 10 729 053.00 |
