| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 28 000.00 | | 28 000.00 | 28 000.00 |
BJ TOTAL (I) | 28 000.00 | | 28 000.00 | 28 000.00 |
BZ Other receivables | 65 247.00 | | 65 247.00 | 65 247.00 |
CD Marketable securities | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 3 958.00 | | 3 958.00 | 3 958.00 |
CJ TOTAL (II) | 17 900.00 | | 17 900.00 | 17 900.00 |
CO Grand total (0 to V) | 45 900.00 | | 45 900.00 | 45 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 012 725.00 | 7 625.00 | | 28 012 725.00 |
DH Retained earnings | -27 471.00 | -21 061.00 | | -27 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -496 971.00 | -6 409.00 | | -496 971.00 |
DL TOTAL (I) | 27 488 282.00 | -19 846.00 | | 27 488 282.00 |
DU Loans and Debts from Credit Institutions (3) | 18 013 887.00 | | | 18 013 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 28 375.00 | | |
DX Trade payables and related accounts | 398 067.00 | | | 398 067.00 |
EC TOTAL (IV) | 18 411 954.00 | 28 375.00 | | 18 411 954.00 |
EE Grand total (I to V) | 45 900 237.00 | 8 529.00 | | 45 900 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 450 679.00 | |
FX Taxes, duties, and similar payments | | | 41 543.00 | |
GF Total Operating Expenses (II) | | | 492 222.00 | |
GG - OPERATING RESULT (I - II) | | | -492 221.00 | |
GL Other interest and similar income | | | 9 137.00 | |
GP Total financial income (V) | | | 9 137.00 | |
GR Interest and similar expenses | | | 13 887.00 | |
GU Total financial expenses (VI) | | | 13 887.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -496 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 138.00 | | | 9 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 506 109.00 | 6 409.00 | | 506 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -496 971.00 | -6 409.00 | | -496 971.00 |
| |
| 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 | | | 28 000 000.00 | |
I4 DECREASES Grand Total | | | 28 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 28 000 000.00 | |
| |
| 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 | 398 067.00 | 398 067.00 | | 398 067.00 |
VB VAT | 47 402.00 | | | 47 402.00 |
VC Group and associates | 17 457 762.00 | | | 17 457 762.00 |
VH Loans with a maturity of more than one year at origin | 18 013 888.00 | 18 013 888.00 | | 18 013 888.00 |
VJ Loans taken out during the year | 18 000 000.00 | | | 18 000 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 388 114.00 | | | 388 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 893 278.00 | 17 893 278.00 | | 17 893 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 411 955.00 | 18 411 955.00 | | 18 411 955.00 |
