| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | | | | |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 20 991 505.00 | | 20 991 505.00 | 20 991 505.00 |
BZ Other receivables | 1 219 328.00 | | 1 219 328.00 | 1 219 328.00 |
CF Cash and cash equivalents | 63 266.00 | | 63 266.00 | 63 266.00 |
CJ TOTAL (II) | 1 282 594.00 | | 1 282 594.00 | 1 282 594.00 |
CO Grand total (0 to V) | 22 274 099.00 | | 22 274 099.00 | 22 274 099.00 |
CU Other investments | 20 991 355.00 | | 20 991 355.00 | 20 991 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 791 403.00 | 100.00 | | 2 791 403.00 |
DB Share, merger, contribution premiums, etc. | 11 165 632.00 | 400.00 | | 11 165 632.00 |
DH Retained earnings | -189 290.00 | | | -189 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 105.00 | -189 290.00 | | -12 105.00 |
DL TOTAL (I) | 13 755 645.00 | -188 790.00 | | 13 755 645.00 |
DU Loans and Debts from Credit Institutions (3) | | 30 761.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 474 550.00 | 19 950 375.00 | | 8 474 550.00 |
DX Trade payables and related accounts | 43 904.00 | 18 120.00 | | 43 904.00 |
DY Tax and social security liabilities | | 7 780.00 | | |
EA Other liabilities | | 14 193.00 | | |
EC TOTAL (IV) | 8 518 454.00 | 20 021 229.00 | | 8 518 454.00 |
EE Grand total (I to V) | 22 274 099.00 | 19 832 439.00 | | 22 274 099.00 |
EG Accrued income and payables due within one year | 633 677.00 | 70 374.00 | | 633 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 60 688.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 60 763.00 | |
GG - OPERATING RESULT (I - II) | | | -60 763.00 | |
GK Income from other securities and fixed asset receivables | | | 1 187 856.00 | |
GP Total financial income (V) | | | 1 187 856.00 | |
GR Interest and similar expenses | | | 1 139 198.00 | |
GU Total financial expenses (VI) | | | 1 139 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 7 780.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 187 856.00 | 418 809.00 | | 1 187 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 199 961.00 | 608 099.00 | | 1 199 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 105.00 | -189 290.00 | | -12 105.00 |
| |
| 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 | 19 495 330.00 | | | 19 495 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 991 505.00 | |
I4 DECREASES Grand Total | | | 20 991 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 495 330.00 | | | 19 495 330.00 |
| |
| 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 | 8 474 535.00 | 589 759.00 | | 8 474 535.00 |
8B Suppliers and Related Accounts | 43 904.00 | 43 904.00 | | 43 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 150.00 | | | 150.00 |
VJ Loans taken out during the year | 9 159 613.00 | | | 9 159 613.00 |
VK Loans repaid during the year | 21 225 191.00 | | | 21 225 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 219 478.00 | 1 219 328.00 | 150.00 | 1 219 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 518 454.00 | 633 677.00 | | 8 518 454.00 |
