| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 994 275.00 | | 1 994 275.00 | 1 994 275.00 |
CF Cash and cash equivalents | 2 281.00 | | 2 281.00 | 2 281.00 |
CJ TOTAL (II) | 2 281.00 | | 2 281.00 | 2 281.00 |
CO Grand total (0 to V) | 1 996 556.00 | | 1 996 556.00 | 1 996 556.00 |
CU Other investments | 1 994 275.00 | | 1 994 275.00 | 1 994 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 942 475.00 | 942 475.00 | | 942 475.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -461 186.00 | -1 324 818.00 | | -461 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 127.00 | 863 632.00 | | 1 127.00 |
DL TOTAL (I) | 493 416.00 | 492 289.00 | | 493 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 499 958.00 | 1 504 328.00 | | 1 499 958.00 |
DX Trade payables and related accounts | 3 183.00 | 3 191.00 | | 3 183.00 |
EC TOTAL (IV) | 1 503 141.00 | 1 507 519.00 | | 1 503 141.00 |
EE Grand total (I to V) | 1 996 556.00 | 1 999 808.00 | | 1 996 556.00 |
EG Accrued income and payables due within one year | 3 183.00 | 12 261.00 | | 3 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 883.00 | |
GF Total Operating Expenses (II) | | | 9 883.00 | |
GG - OPERATING RESULT (I - II) | | | -9 883.00 | |
GK Income from other securities and fixed asset receivables | | | 46 478.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 46 478.00 | |
GR Interest and similar expenses | | | 35 467.00 | |
GU Total financial expenses (VI) | | | 35 467.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 478.00 | 907 194.00 | | 46 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 350.00 | 43 562.00 | | 45 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 127.00 | 863 632.00 | | 1 127.00 |
| |
| 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 | 1 994 275.00 | | | 1 994 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 994 275.00 | |
I4 DECREASES Grand Total | | | 1 994 275.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 994 275.00 | | | 1 994 275.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 499 958.00 | | 1 499 958.00 | 1 499 958.00 |
8B Suppliers and Related Accounts | 3 183.00 | 3 183.00 | | 3 183.00 |
VJ Loans taken out during the year | 4 700.00 | | | 4 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 503 141.00 | 3 183.00 | 1 499 958.00 | 1 503 141.00 |
