| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 661 957.00 | | 3 661 957.00 | 3 661 957.00 |
BZ Other receivables | 170.00 | | 170.00 | 170.00 |
CF Cash and cash equivalents | 51 478.00 | | 51 478.00 | 51 478.00 |
CJ TOTAL (II) | 51 648.00 | | 51 648.00 | 51 648.00 |
CO Grand total (0 to V) | 3 713 605.00 | | 3 713 605.00 | 3 713 605.00 |
CU Other investments | 3 661 957.00 | | 3 661 957.00 | 3 661 957.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 634.00 | | | 258 634.00 |
DK Regulated provisions | 29 881.00 | | | 29 881.00 |
DL TOTAL (I) | 388 515.00 | | | 388 515.00 |
DU Loans and Debts from Credit Institutions (3) | 972 386.00 | | | 972 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 351 685.00 | | | 2 351 685.00 |
DX Trade payables and related accounts | 1 020.00 | | | 1 020.00 |
EC TOTAL (IV) | 3 325 090.00 | | | 3 325 090.00 |
EE Grand total (I to V) | 3 713 605.00 | | | 3 713 605.00 |
EG Accrued income and payables due within one year | 2 401 617.00 | | | 2 401 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 797.00 | |
GF Total Operating Expenses (II) | | | 4 797.00 | |
GG - OPERATING RESULT (I - II) | | | -4 797.00 | |
GL Other interest and similar income | | | 300 000.00 | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 6 688.00 | |
GU Total financial expenses (VI) | | | 6 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 293 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 288 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 29 881.00 | | | 29 881.00 |
HH Total exceptional expenses (VIII) | 29 881.00 | | | 29 881.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 881.00 | | | -29 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 000.00 | | | 300 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 366.00 | | | 41 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 634.00 | | | 258 634.00 |
| |
| 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 | | | 3 661 957.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 3 661 957.00 | |
I4 DECREASES Grand Total | | | 3 661 957.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 3 661 957.00 | |
| |
| 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 | 1 020.00 | 1 020.00 | | 1 020.00 |
VB VAT | 170.00 | 170.00 | | 170.00 |
VH Loans with a maturity of more than one year at origin | 972 386.00 | 48 912.00 | 197 702.00 | 972 386.00 |
VI Group and Associates | 2 351 685.00 | 2 351 685.00 | | 2 351 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 170.00 | 170.00 | | 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 325 090.00 | 2 401 617.00 | 197 702.00 | 3 325 090.00 |
