| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 231 504 612.00 | | 231 504 612.00 | 231 504 612.00 |
BZ Other receivables | 2 126 952.00 | | 2 126 952.00 | 2 126 952.00 |
CF Cash and cash equivalents | 4 892 742.00 | | 4 892 742.00 | 4 892 742.00 |
CJ TOTAL (II) | 7 019 694.00 | | 7 019 694.00 | 7 019 694.00 |
CO Grand total (0 to V) | 238 524 306.00 | | 238 524 306.00 | 238 524 306.00 |
CU Other investments | 231 504 612.00 | | 231 504 612.00 | 231 504 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 100 000.00 | 134 100 000.00 | | 134 100 000.00 |
DG Other reserves | 2 119 777.00 | 2 119 777.00 | | 2 119 777.00 |
DH Retained earnings | -7 151 826.00 | -8 443 287.00 | | -7 151 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 170 891.00 | 1 291 461.00 | | 1 170 891.00 |
DL TOTAL (I) | 130 238 842.00 | 129 067 951.00 | | 130 238 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 260 775.00 | 109 023 848.00 | | 108 260 775.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
DY Tax and social security liabilities | 21 689.00 | 21 689.00 | | 21 689.00 |
EC TOTAL (IV) | 108 285 464.00 | 109 048 537.00 | | 108 285 464.00 |
EE Grand total (I to V) | 238 524 306.00 | 238 116 488.00 | | 238 524 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 955.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 4 030.00 | |
GG - OPERATING RESULT (I - II) | | | -4 030.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000 000.00 | |
GL Other interest and similar income | | | 2 928.00 | |
GP Total financial income (V) | | | 3 002 928.00 | |
GR Interest and similar expenses | | | 2 193 829.00 | |
GU Total financial expenses (VI) | | | 2 193 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 809 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 805 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -365 822.00 | -432 811.00 | | -365 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 002 928.00 | 3 904 575.00 | | 3 002 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 832 037.00 | 2 613 113.00 | | 1 832 037.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 170 891.00 | 1 291 461.00 | | 1 170 891.00 |
| |
| 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 | 231 504 612.00 | | | 231 504 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 231 504 612.00 | |
I4 DECREASES Grand Total | | | 231 504 612.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 231 504 612.00 | | | 231 504 612.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 278 615.00 | 2 278 615.00 | | 2 278 615.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
VC Group and associates | 1 660 468.00 | | | 1 660 468.00 |
VI Group and Associates | 105 982 160.00 | | 105 982 160.00 | 105 982 160.00 |
VM Income taxes | 466 484.00 | | | 466 484.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 689.00 | 21 689.00 | | 21 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 126 952.00 | 2 126 952.00 | | 2 126 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 285 464.00 | 2 303 304.00 | 105 982 160.00 | 108 285 464.00 |
