| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 747 058.00 | | 747 058.00 | 747 058.00 |
BZ Other receivables | 44 435.00 | | 44 435.00 | 44 435.00 |
CF Cash and cash equivalents | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 44 474.00 | | 44 474.00 | 44 474.00 |
CO Grand total (0 to V) | 791 533.00 | | 791 533.00 | 791 533.00 |
CS Evaluated investments - equity method | 747 058.00 | | 747 058.00 | 747 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 756.00 | | | 10 756.00 |
DL TOTAL (I) | 10 856.00 | | | 10 856.00 |
DU Loans and Debts from Credit Institutions (3) | 773 102.00 | | | 773 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 055.00 | | | 5 055.00 |
DX Trade payables and related accounts | 2 520.00 | | | 2 520.00 |
EC TOTAL (IV) | 780 677.00 | | | 780 677.00 |
EE Grand total (I to V) | 791 533.00 | | | 791 533.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 102.00 | |
GF Total Operating Expenses (II) | | | 31 102.00 | |
GG - OPERATING RESULT (I - II) | | | -31 102.00 | |
GP Total financial income (V) | | | 44 435.00 | |
GU Total financial expenses (VI) | | | 2 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 435.00 | | | 44 435.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 679.00 | | | 33 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 756.00 | | | 10 756.00 |
| |
| 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 | | | 747 058.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 747 058.00 | |
I4 DECREASES Grand Total | | | 747 058.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 747 058.00 | |
| |
| 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 | 2 520.00 | 2 520.00 | | 2 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 055.00 | 5 055.00 | | 5 055.00 |
VG Loans with a maturity of up to one year at origin | 773 102.00 | | 215 766.00 | 773 102.00 |
VS Prepaid expenses | 44 435.00 | 44 435.00 | | 44 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 435.00 | 44 435.00 | | 44 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 780 677.00 | 7 575.00 | 215 766.00 | 780 677.00 |
