| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 250 703.00 | | 20 250 703.00 | 20 250 703.00 |
CF Cash and cash equivalents | 1 520 579.00 | | 1 520 579.00 | 1 520 579.00 |
CJ TOTAL (II) | 1 520 579.00 | | 1 520 579.00 | 1 520 579.00 |
CO Grand total (0 to V) | 21 771 282.00 | | 21 771 282.00 | 21 771 282.00 |
CU Other investments | 20 250 703.00 | | 20 250 703.00 | 20 250 703.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 540 947.00 | | | -2 540 947.00 |
DL TOTAL (I) | -2 515 947.00 | | | -2 515 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 931 770.00 | | | 23 931 770.00 |
DX Trade payables and related accounts | 355 459.00 | | | 355 459.00 |
EC TOTAL (IV) | 24 287 229.00 | | | 24 287 229.00 |
EE Grand total (I to V) | 21 771 282.00 | | | 21 771 282.00 |
EG Accrued income and payables due within one year | 5 972 291.00 | | | 5 972 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 510 207.00 | |
FX Taxes, duties, and similar payments | | | 1 002 366.00 | |
GF Total Operating Expenses (II) | | | 2 512 573.00 | |
GG - OPERATING RESULT (I - II) | | | -2 512 573.00 | |
GR Interest and similar expenses | | | 28 374.00 | |
GU Total financial expenses (VI) | | | 28 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 540 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 540 947.00 | | | 2 540 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 540 947.00 | | | -2 540 947.00 |
| |
| 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 | | | 20 250 703.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 20 250 703.00 | |
I4 DECREASES Grand Total | | | 20 250 703.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 20 250 703.00 | |
| |
| 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 | 23 728 374.00 | 28 374.00 | | 23 728 374.00 |
8B Suppliers and Related Accounts | 355 459.00 | 355 459.00 | | 355 459.00 |
VI Group and Associates | 203 396.00 | 203 396.00 | | 203 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 287 229.00 | 587 229.00 | | 24 287 229.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 002 366.00 | | | 1 002 366.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 510 207.00 | | | 1 510 207.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 002 366.00 | | | 1 002 366.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 510 207.00 | | | 1 510 207.00 |
