| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 305 320 911.00 | | 305 320 911.00 | 305 320 911.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 305 321 412.00 | | 305 321 412.00 | 305 321 412.00 |
CF Cash and cash equivalents | 60 000.00 | | 60 000.00 | 60 000.00 |
CJ TOTAL (II) | 60 000.00 | | 60 000.00 | 60 000.00 |
CO Grand total (0 to V) | 305 381 412.00 | | 305 381 412.00 | 305 381 412.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 647.00 | | | -31 647.00 |
DL TOTAL (I) | -31 646.00 | | | -31 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 305 382 008.00 | | | 305 382 008.00 |
DX Trade payables and related accounts | 31 050.00 | | | 31 050.00 |
EC TOTAL (IV) | 305 413 058.00 | | | 305 413 058.00 |
EE Grand total (I to V) | 305 381 412.00 | | | 305 381 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 550.00 | |
GF Total Operating Expenses (II) | | | 30 550.00 | |
GG - OPERATING RESULT (I - II) | | | -30 550.00 | |
GP Total financial income (V) | | | 5 480 911.00 | |
GU Total financial expenses (VI) | | | 5 482 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 097.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 480 911.00 | | | 5 480 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 512 558.00 | | | 5 512 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 647.00 | | | -31 647.00 |
| |
| 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 | | | 305 321 412.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 305 321 412.00 | |
I4 DECREASES Grand Total | | | 305 321 412.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 305 321 412.00 | |
| |
| 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 | 305 382 008.00 | 125 442 008.00 | 179 940 000.00 | 305 382 008.00 |
8B Suppliers and Related Accounts | 31 050.00 | 31 050.00 | | 31 050.00 |
UL Receivables related to investments | 305 320 911.00 | 125 416 911.00 | | 305 320 911.00 |
UT Other financial assets | 500.00 | | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 305 321 411.00 | 125 416 911.00 | 179 904 500.00 | 305 321 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 413 058.00 | 125 473 058.00 | 179 940 000.00 | 305 413 058.00 |
