| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | -7 072.00 | | -7 072.00 | -7 072.00 |
BJ TOTAL (I) | 4 992 928.00 | | 4 992 928.00 | 4 992 928.00 |
CF Cash and cash equivalents | 6 190.00 | | 6 190.00 | 6 190.00 |
CJ TOTAL (II) | 6 190.00 | | 6 190.00 | 6 190.00 |
CO Grand total (0 to V) | 4 999 118.00 | | 4 999 118.00 | 4 999 118.00 |
CU Other investments | 5 000 000.00 | | 5 000 000.00 | 5 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 860.00 | | | -23 860.00 |
DL TOTAL (I) | -13 860.00 | | | -13 860.00 |
DU Loans and Debts from Credit Institutions (3) | 3 012 498.00 | | | 3 012 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000 000.00 | | | 2 000 000.00 |
DX Trade payables and related accounts | 480.00 | | | 480.00 |
EC TOTAL (IV) | 5 012 978.00 | | | 5 012 978.00 |
EE Grand total (I to V) | 4 999 118.00 | | | 4 999 118.00 |
EG Accrued income and payables due within one year | 5 012 978.00 | | | 5 012 978.00 |
EI Including equity loans | 2 000 000.00 | | | 2 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 6 340.00 | |
FX Taxes, duties, and similar payments | | | 5 023.00 | |
GF Total Operating Expenses (II) | | | 11 363.00 | |
GG - OPERATING RESULT (I - II) | | | -11 362.00 | |
GR Interest and similar expenses | | | 12 498.00 | |
GU Total financial expenses (VI) | | | 12 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 861.00 | | | 23 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 860.00 | | | -23 860.00 |
| |
| 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 | 480.00 | 480.00 | | 480.00 |
UL Receivables related to investments | -7 072.00 | -7 072.00 | | -7 072.00 |
VH Loans with a maturity of more than one year at origin | 3 012 498.00 | 427 882.00 | 2 142 628.00 | 3 012 498.00 |
VI Group and Associates | 2 000 000.00 | | | 2 000 000.00 |
VJ Loans taken out during the year | 3 000 000.00 | | | 3 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | -7 072.00 | -7 072.00 | | -7 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 012 978.00 | 428 362.00 | 2 142 628.00 | 5 012 978.00 |
