| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 370 001.00 | | 4 370 001.00 | 4 370 001.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 4 546.00 | | 4 546.00 | 4 546.00 |
CJ TOTAL (II) | 4 546.00 | | 4 546.00 | 4 546.00 |
CO Grand total (0 to V) | 4 374 547.00 | | 4 374 547.00 | 4 374 547.00 |
CU Other investments | 4 370 001.00 | | 4 370 001.00 | 4 370 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 970 000.00 | 2 970 000.00 | | 2 970 000.00 |
DH Retained earnings | -105 290.00 | -64 427.00 | | -105 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 587 232.00 | -40 863.00 | | 587 232.00 |
DL TOTAL (I) | 3 451 942.00 | 2 864 710.00 | | 3 451 942.00 |
DU Loans and Debts from Credit Institutions (3) | 650 000.00 | 675 000.00 | | 650 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263 246.00 | 826 923.00 | | 263 246.00 |
DX Trade payables and related accounts | 9 358.00 | 10 011.00 | | 9 358.00 |
EC TOTAL (IV) | 922 604.00 | 1 511 934.00 | | 922 604.00 |
EE Grand total (I to V) | 4 374 547.00 | 4 376 644.00 | | 4 374 547.00 |
EG Accrued income and payables due within one year | 444 633.00 | 241 157.00 | | 444 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 27.00 | |
FW Other purchases and external expenses | | | 14 243.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 14 319.00 | |
GG - OPERATING RESULT (I - II) | | | -14 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 621 511.00 | |
GP Total financial income (V) | | | 621 511.00 | |
GR Interest and similar expenses | | | 19 937.00 | |
GU Total financial expenses (VI) | | | 19 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 601 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 587 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 621 539.00 | | | 621 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 306.00 | 40 863.00 | | 34 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 587 232.00 | -40 863.00 | | 587 232.00 |
| |
| 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 | 4 370 001.00 | | | 4 370 001.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 370 001.00 | |
I4 DECREASES Grand Total | | | 4 370 001.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 370 001.00 | | | 4 370 001.00 |
| |
| 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 | 1 400.00 | 1 400.00 | | 1 400.00 |
8B Suppliers and Related Accounts | 9 358.00 | 9 358.00 | | 9 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 261 846.00 | 8 874.00 | | 261 846.00 |
VH Loans with a maturity of more than one year at origin | 650 000.00 | 425 000.00 | 225 000.00 | 650 000.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 922 604.00 | 444 632.00 | 225 000.00 | 922 604.00 |
