| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 675 715.00 | | 675 715.00 | 675 715.00 |
BF Loans | 42 277 150.00 | | 42 277 150.00 | 42 277 150.00 |
BJ TOTAL (I) | 42 952 865.00 | | 42 952 865.00 | 42 952 865.00 |
BX Customers and related accounts | 28 961.00 | | 28 961.00 | 28 961.00 |
BZ Other receivables | 44.00 | | 44.00 | 44.00 |
CF Cash and cash equivalents | 63 694.00 | | 63 694.00 | 63 694.00 |
CJ TOTAL (II) | 92 699.00 | | 92 699.00 | 92 699.00 |
CO Grand total (0 to V) | 43 045 563.00 | | 43 045 563.00 | 43 045 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 012.00 | 37 012.00 | | 37 012.00 |
DD Legal reserve (1) | 3 701.00 | 3 701.00 | | 3 701.00 |
DH Retained earnings | 15 356.00 | 4 842.00 | | 15 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 157.00 | 10 514.00 | | 13 157.00 |
DL TOTAL (I) | 69 226.00 | 56 069.00 | | 69 226.00 |
DX Trade payables and related accounts | 18 977.00 | 17 786.00 | | 18 977.00 |
DY Tax and social security liabilities | 5 087.00 | 4 565.00 | | 5 087.00 |
EA Other liabilities | 42 952 273.00 | 18 848 355.00 | | 42 952 273.00 |
EC TOTAL (IV) | 42 976 338.00 | 18 870 705.00 | | 42 976 338.00 |
EE Grand total (I to V) | 43 045 563.00 | 18 926 774.00 | | 43 045 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 134.00 | | 24 134.00 | 24 134.00 |
FJ Net sales | 24 134.00 | | 24 134.00 | 24 134.00 |
FR Total operating income (I) | | | 24 135.00 | |
FW Other purchases and external expenses | | | 27 198.00 | |
FX Taxes, duties, and similar payments | | | 460.00 | |
GF Total Operating Expenses (II) | | | 27 659.00 | |
GG - OPERATING RESULT (I - II) | | | -3 524.00 | |
GK Income from other securities and fixed asset receivables | | | 23 630.00 | |
GL Other interest and similar income | | | 8 851 115.00 | |
GP Total financial income (V) | | | 8 874 746.00 | |
GR Interest and similar expenses | | | 8 851 155.00 | |
GU Total financial expenses (VI) | | | 8 851 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 910.00 | 5 521.00 | | 6 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 898 880.00 | 2 058 748.00 | | 8 898 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 885 723.00 | 2 048 234.00 | | 8 885 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 157.00 | 10 514.00 | | 13 157.00 |
| |
| 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 | 18 856 394.00 | | 95 947 939.00 | 18 856 394.00 |
I3 DECREASES Total Financial Fixed Assets | 67 240 270.00 | 4 611 198.00 | 42 952 865.00 | 67 240 270.00 |
I4 DECREASES Grand Total | 67 240 270.00 | 4 611 198.00 | 42 952 865.00 | 67 240 270.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 856 394.00 | | 95 947 939.00 | 18 856 394.00 |
| |
| 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 | 18 977.00 | 18 977.00 | | 18 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 945 363.00 | | 42 945 363.00 | 42 945 363.00 |
UP Loans | 42 277 150.00 | 42 277 150.00 | | 42 277 150.00 |
UX Other trade receivables | 28 961.00 | | | 28 961.00 |
VB VAT | 44.00 | | | 44.00 |
VI Group and Associates | 6 910.00 | 6 910.00 | | 6 910.00 |
VQ Other Taxes, Duties, and Similar Debts | 260.00 | 260.00 | | 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 306 155.00 | 42 306 155.00 | | 42 306 155.00 |
VW VAT | 4 827.00 | 4 827.00 | | 4 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 976 338.00 | 30 974.00 | 42 945 363.00 | 42 976 338.00 |
