| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50 005.00 | | 50 005.00 | 50 005.00 |
BJ TOTAL (I) | 43 124 545.00 | | 43 124 545.00 | 43 124 545.00 |
BV Advances and down payments on orders | 15 945.00 | | 15 945.00 | 15 945.00 |
CF Cash and cash equivalents | 138 530.00 | | 138 530.00 | 138 530.00 |
CJ TOTAL (II) | 154 475.00 | | 154 475.00 | 154 475.00 |
CO Grand total (0 to V) | 43 279 020.00 | | 43 279 020.00 | 43 279 020.00 |
CU Other investments | 43 074 540.00 | | 43 074 540.00 | 43 074 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 129 140.00 | | | 27 129 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 176.00 | | | -3 176.00 |
DL TOTAL (I) | 27 125 964.00 | | | 27 125 964.00 |
DU Loans and Debts from Credit Institutions (3) | 10 101 551.00 | | | 10 101 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 050 005.00 | | | 1 050 005.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DZ Fixed asset liabilities and related accounts | 5 000 000.00 | | | 5 000 000.00 |
EC TOTAL (IV) | 16 153 056.00 | | | 16 153 056.00 |
EE Grand total (I to V) | 43 279 020.00 | | | 43 279 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 176.00 | |
GF Total Operating Expenses (II) | | | 3 176.00 | |
GG - OPERATING RESULT (I - II) | | | -3 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 176.00 | | | 3 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 176.00 | | | -3 176.00 |
| |
| 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 | | | 43 124 545.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 43 124 545.00 | |
I4 DECREASES Grand Total | | | 43 124 545.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 43 124 545.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
VG Loans with a maturity of up to one year at origin | 1 551.00 | 1 551.00 | | 1 551.00 |
VH Loans with a maturity of more than one year at origin | 15 100 000.00 | | 4 514 368.00 | 15 100 000.00 |
VI Group and Associates | 1 050 005.00 | 1 050 005.00 | | 1 050 005.00 |
VJ Loans taken out during the year | 15 100 000.00 | | | 15 100 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 153 056.00 | 1 053 056.00 | 4 514 368.00 | 16 153 056.00 |
