| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 150 993.00 | | 24 150 993.00 | 24 150 993.00 |
BZ Other receivables | 10 430 771.00 | | 10 430 771.00 | 10 430 771.00 |
CF Cash and cash equivalents | 2 046 063.00 | | 2 046 063.00 | 2 046 063.00 |
CJ TOTAL (II) | 12 476 834.00 | | 12 476 834.00 | 12 476 834.00 |
CO Grand total (0 to V) | 36 627 827.00 | | 36 627 827.00 | 36 627 827.00 |
CU Other investments | 24 150 993.00 | | 24 150 993.00 | 24 150 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000 000.00 | 10 000 000.00 | | 10 000 000.00 |
DH Retained earnings | -350 518.00 | | | -350 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -637 731.00 | -350 518.00 | | -637 731.00 |
DK Regulated provisions | 347 241.00 | 43 197.00 | | 347 241.00 |
DL TOTAL (I) | 9 358 992.00 | 9 692 680.00 | | 9 358 992.00 |
DU Loans and Debts from Credit Institutions (3) | 21 640 937.00 | 22 132 093.00 | | 21 640 937.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 569 403.00 | 2 523 866.00 | | 5 569 403.00 |
DX Trade payables and related accounts | 58 102.00 | 32 176.00 | | 58 102.00 |
EA Other liabilities | 394.00 | 311.00 | | 394.00 |
EC TOTAL (IV) | 27 268 835.00 | 24 688 445.00 | | 27 268 835.00 |
EE Grand total (I to V) | 36 627 827.00 | 34 381 125.00 | | 36 627 827.00 |
EG Accrued income and payables due within one year | 6 148 835.00 | 3 128 445.00 | | 6 148 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 676.00 | |
GF Total Operating Expenses (II) | | | 31 676.00 | |
GG - OPERATING RESULT (I - II) | | | -31 676.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168 901.00 | |
GP Total financial income (V) | | | 168 901.00 | |
GR Interest and similar expenses | | | 618 950.00 | |
GU Total financial expenses (VI) | | | 618 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -450 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -481 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 304 044.00 | 43 197.00 | | 304 044.00 |
HH Total exceptional expenses (VIII) | 304 044.00 | 43 197.00 | | 304 044.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -304 044.00 | -43 197.00 | | -304 044.00 |
HK Income tax | -148 038.00 | | | -148 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 901.00 | 37 569.00 | | 168 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 806 632.00 | 388 087.00 | | 806 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -637 731.00 | -350 518.00 | | -637 731.00 |
| |
| 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 | 58 102.00 | 58 102.00 | | 58 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 394.00 | 394.00 | | 394.00 |
VC Group and associates | 10 430 771.00 | | | 10 430 771.00 |
VG Loans with a maturity of up to one year at origin | 80 937.00 | 80 937.00 | | 80 937.00 |
VH Loans with a maturity of more than one year at origin | 21 560 000.00 | 440 000.00 | 1 760 000.00 | 21 560 000.00 |
VI Group and Associates | 5 569 403.00 | 5 569 403.00 | | 5 569 403.00 |
VK Loans repaid during the year | 440 000.00 | | | 440 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 430 771.00 | 10 430 771.00 | | 10 430 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 268 835.00 | 6 148 835.00 | 1 760 000.00 | 27 268 835.00 |
