| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 70.00 | | 70.00 | 70.00 |
BH Other financial assets | 9 452.00 | | 9 452.00 | 9 452.00 |
BJ TOTAL (I) | 359 522.00 | | 359 522.00 | 359 522.00 |
CF Cash and cash equivalents | 57 397.00 | | 57 397.00 | 57 397.00 |
CJ TOTAL (II) | 57 397.00 | | 57 397.00 | 57 397.00 |
CO Grand total (0 to V) | 416 918.00 | | 416 918.00 | 416 918.00 |
CU Other investments | 350 000.00 | | 350 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 153.00 | | | 33 153.00 |
DL TOTAL (I) | 36 153.00 | | | 36 153.00 |
DU Loans and Debts from Credit Institutions (3) | 330 076.00 | | | 330 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 290.00 | | | 26 290.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
EA Other liabilities | 22 000.00 | | | 22 000.00 |
EC TOTAL (IV) | 380 766.00 | | | 380 766.00 |
EE Grand total (I to V) | 416 918.00 | | | 416 918.00 |
EG Accrued income and payables due within one year | 100 862.00 | | | 100 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 639.00 | |
FX Taxes, duties, and similar payments | | | 9 810.00 | |
GF Total Operating Expenses (II) | | | 16 449.00 | |
GG - OPERATING RESULT (I - II) | | | -16 449.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 53 000.00 | |
GP Total financial income (V) | | | 53 000.00 | |
GR Interest and similar expenses | | | 3 399.00 | |
GU Total financial expenses (VI) | | | 3 399.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 000.00 | | | 53 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 847.00 | | | 19 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 153.00 | | | 33 153.00 |
| |
| 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 | | | 359 522.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 359 522.00 | |
I4 DECREASES Grand Total | | | 359 522.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 359 522.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 000.00 | 22 000.00 | | 22 000.00 |
UT Other financial assets | 9 452.00 | | 9 452.00 | 9 452.00 |
VH Loans with a maturity of more than one year at origin | 330 076.00 | 50 172.00 | 186 615.00 | 330 076.00 |
VI Group and Associates | 26 290.00 | 26 290.00 | | 26 290.00 |
VJ Loans taken out during the year | 327 000.00 | | | 327 000.00 |
VK Loans repaid during the year | 1 453.00 | | | 1 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 452.00 | | 9 452.00 | 9 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 766.00 | 100 862.00 | 186 615.00 | 380 766.00 |
