| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 892 784.00 | | 4 892 784.00 | 4 892 784.00 |
BZ Other receivables | 317.00 | | 317.00 | 317.00 |
CF Cash and cash equivalents | 98 320.00 | | 98 320.00 | 98 320.00 |
CJ TOTAL (II) | 98 637.00 | | 98 637.00 | 98 637.00 |
CO Grand total (0 to V) | 4 991 421.00 | | 4 991 421.00 | 4 991 421.00 |
CS Evaluated investments - equity method | 4 892 784.00 | | 4 892 784.00 | 4 892 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 348 109.00 | | | 348 109.00 |
DB Share, merger, contribution premiums, etc. | 628 005.00 | | | 628 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 382.00 | | | -2 382.00 |
DL TOTAL (I) | 973 731.00 | | | 973 731.00 |
DU Loans and Debts from Credit Institutions (3) | 3 900 782.00 | | | 3 900 782.00 |
DX Trade payables and related accounts | 1 907.00 | | | 1 907.00 |
EA Other liabilities | 115 000.00 | | | 115 000.00 |
EC TOTAL (IV) | 4 017 690.00 | | | 4 017 690.00 |
EE Grand total (I to V) | 4 991 421.00 | | | 4 991 421.00 |
EG Accrued income and payables due within one year | 4 017 690.00 | | | 4 017 690.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7.00 | | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 382.00 | |
GF Total Operating Expenses (II) | | | 2 382.00 | |
GG - OPERATING RESULT (I - II) | | | -2 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 382.00 | | | 2 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 382.00 | | | -2 382.00 |
| |
| 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 | | | 4 892 784.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 892 784.00 | |
I4 DECREASES Grand Total | | | 4 892 784.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 892 784.00 | |
| |
| 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 | 1 908.00 | 1 908.00 | | 1 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 115 000.00 | 115 000.00 | | 115 000.00 |
VB VAT | 318.00 | 318.00 | | 318.00 |
VH Loans with a maturity of more than one year at origin | 3 900 783.00 | 3 900 783.00 | | 3 900 783.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318.00 | 318.00 | | 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 017 690.00 | 4 017 690.00 | | 4 017 690.00 |
