| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 73 230 000.00 | 6 701.00 | 73 223 299.00 | 73 230 000.00 |
BV Advances and down payments on orders | 750.00 | | 750.00 | 750.00 |
BZ Other receivables | 25 342 306.00 | | 25 342 306.00 | 25 342 306.00 |
CJ TOTAL (II) | 25 343 056.00 | | 25 343 056.00 | 25 343 056.00 |
CO Grand total (0 to V) | 98 573 056.00 | 6 701.00 | 98 566 355.00 | 98 573 056.00 |
CU Other investments | 73 230 000.00 | 6 701.00 | 73 223 299.00 | 73 230 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 98 503 000.00 | 98 503 000.00 | | 98 503 000.00 |
DH Retained earnings | -42 391.00 | -16 429.00 | | -42 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 745.00 | -25 962.00 | | 101 745.00 |
DL TOTAL (I) | 98 562 355.00 | 98 460 609.00 | | 98 562 355.00 |
DX Trade payables and related accounts | 4 000.00 | 7 320.00 | | 4 000.00 |
EC TOTAL (IV) | 4 000.00 | 7 320.00 | | 4 000.00 |
EE Grand total (I to V) | 98 566 355.00 | 98 467 929.00 | | 98 566 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 006.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 33 164.00 | |
GG - OPERATING RESULT (I - II) | | | -33 161.00 | |
GL Other interest and similar income | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 18 006 701.00 | | |
HD Total exceptional income (VII) | | 18 006 701.00 | | |
HF Exceptional expenses on capital transactions | | 18 000 000.00 | | |
HH Total exceptional expenses (VIII) | | 18 000 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 701.00 | | |
HK Income tax | -134 872.00 | | | -134 872.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35.00 | 18 011 268.00 | | 35.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -101 711.00 | 18 037 230.00 | | -101 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 745.00 | -25 962.00 | | 101 745.00 |
| |
| 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 | 73 230 000.00 | | | 73 230 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 73 230 000.00 | |
I4 DECREASES Grand Total | | | 73 230 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 230 000.00 | | | 73 230 000.00 |
| |
| 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 | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 342 306.00 | 25 342 306.00 | 25 244 630.00 | 25 342 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 000.00 | 4 000.00 | | 4 000.00 |
