| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 776 740.00 | | 3 776 740.00 | 3 776 740.00 |
BJ TOTAL (I) | 3 776 740.00 | | 3 776 740.00 | 3 776 740.00 |
BZ Other receivables | 890 609.00 | | 890 609.00 | 890 609.00 |
CF Cash and cash equivalents | 37 265.00 | | 37 265.00 | 37 265.00 |
CJ TOTAL (II) | 927 874.00 | | 927 874.00 | 927 874.00 |
CO Grand total (0 to V) | 4 704 614.00 | | 4 704 614.00 | 4 704 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | | | 210 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -93 320.00 | | | -93 320.00 |
DK Regulated provisions | 19 783.00 | | | 19 783.00 |
DL TOTAL (I) | 136 462.00 | | | 136 462.00 |
DU Loans and Debts from Credit Institutions (3) | 4 521 603.00 | | | 4 521 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 349.00 | | | 45 349.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 4 568 152.00 | | | 4 568 152.00 |
EE Grand total (I to V) | 4 704 614.00 | | | 4 704 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 205.00 | |
GF Total Operating Expenses (II) | | | 25 205.00 | |
GG - OPERATING RESULT (I - II) | | | -25 205.00 | |
GU Total financial expenses (VI) | | | 48 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -73 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 19 783.00 | | | 19 783.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 783.00 | | | -19 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 320.00 | | | 93 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -93 320.00 | | | -93 320.00 |
| |
| 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 | 3 776 740.00 | | | 3 776 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 776 740.00 | |
I4 DECREASES Grand Total | | | 3 776 740.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 776 740.00 | | | 3 776 740.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 19 783.00 | | |
7C Grand total | | 19 783.00 | | |
UJ - Exceptional | | 19 783.00 | | |
| |
| 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 | 45 349.00 | 45 349.00 | | 45 349.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VH Loans with a maturity of more than one year at origin | 4 521 603.00 | 260 973.00 | 1 101 647.00 | 4 521 603.00 |
VJ Loans taken out during the year | 4 521 602.00 | | | 4 521 602.00 |
VP Miscellaneous | 890 609.00 | | | 890 609.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 890 609.00 | 890 609.00 | | 890 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 568 152.00 | 307 522.00 | 1 101 647.00 | 4 568 152.00 |
