| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 292 491.00 | | 21 292 491.00 | 21 292 491.00 |
BZ Other receivables | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 21 292 491.00 | | 21 292 491.00 | 21 292 491.00 |
CS Evaluated investments - equity method | 21 292 491.00 | | 21 292 491.00 | 21 292 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 010 000.00 | 20 010 000.00 | | 20 010 000.00 |
DH Retained earnings | -205 375.00 | -111 394.00 | | -205 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 388.00 | -93 980.00 | | -71 388.00 |
DL TOTAL (I) | 19 733 236.00 | 19 804 624.00 | | 19 733 236.00 |
DU Loans and Debts from Credit Institutions (3) | 1 550 458.00 | 17 198 684.00 | | 1 550 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 48 025.00 | | |
DX Trade payables and related accounts | 4 459.00 | 6 419.00 | | 4 459.00 |
EA Other liabilities | 4 337.00 | | | 4 337.00 |
EC TOTAL (IV) | 1 559 254.00 | 17 253 129.00 | | 1 559 254.00 |
EE Grand total (I to V) | 21 292 491.00 | 37 057 753.00 | | 21 292 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 597.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 597.00 | |
GG - OPERATING RESULT (I - II) | | | -4 597.00 | |
GU Total financial expenses (VI) | | | 66 790.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 388.00 | 93 980.00 | | 71 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 388.00 | -93 980.00 | | -71 388.00 |
| |
| 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 | 37 055 533.00 | | | 37 055 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 292 491.00 | |
I4 DECREASES Grand Total | | | 21 292 491.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 055 533.00 | | | 37 055 533.00 |
| |
| 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 | 4 460.00 | 4 460.00 | | 4 460.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 337.00 | 4 337.00 | | 4 337.00 |
VG Loans with a maturity of up to one year at origin | 1 550 458.00 | 1 550 458.00 | | 1 550 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 559 255.00 | 1 559 255.00 | | 1 559 255.00 |
