| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 954 500.00 | | 954 500.00 | 954 500.00 |
CF Cash and cash equivalents | 40 883.00 | | 40 883.00 | 40 883.00 |
CJ TOTAL (II) | 40 883.00 | | 40 883.00 | 40 883.00 |
CO Grand total (0 to V) | 995 383.00 | | 995 383.00 | 995 383.00 |
CS Evaluated investments - equity method | 954 500.00 | | 954 500.00 | 954 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 989.00 | | | 53 989.00 |
DK Regulated provisions | 589.00 | | | 589.00 |
DL TOTAL (I) | 84 579.00 | | | 84 579.00 |
DS Convertible Bond Issues | 1 940.00 | | | 1 940.00 |
DU Loans and Debts from Credit Institutions (3) | 558 864.00 | | | 558 864.00 |
DV Miscellaneous Loans and Financial Debts (4) | 350 000.00 | | | 350 000.00 |
EC TOTAL (IV) | 910 804.00 | | | 910 804.00 |
EE Grand total (I to V) | 995 383.00 | | | 995 383.00 |
EG Accrued income and payables due within one year | 910 804.00 | | | 910 804.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 350.00 | |
GF Total Operating Expenses (II) | | | 2 350.00 | |
GG - OPERATING RESULT (I - II) | | | -2 350.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GP Total financial income (V) | | | 60 000.00 | |
GR Interest and similar expenses | | | 3 069.00 | |
GU Total financial expenses (VI) | | | 3 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 589.00 | | | 589.00 |
HH Total exceptional expenses (VIII) | 589.00 | | | 589.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -589.00 | | | -589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 010.00 | | | 6 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 989.00 | | | 53 989.00 |
| |
| 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 | | | 954 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 954 500.00 | |
I4 DECREASES Grand Total | | | 954 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 954 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 1 940.00 | 1 940.00 | | 1 940.00 |
8A Miscellaneous Loans and Financial Debts | 350 000.00 | | | 350 000.00 |
VH Loans with a maturity of more than one year at origin | 558 864.00 | 85 486.00 | 342 860.00 | 558 864.00 |
VJ Loans taken out during the year | 600 000.00 | | | 600 000.00 |
VK Loans repaid during the year | 42 117.00 | | | 42 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 910 804.00 | 87 426.00 | 342 860.00 | 910 804.00 |
