| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 79 813 285.00 | | 79 813 285.00 | 79 813 285.00 |
BZ Other receivables | 285 080.00 | | 285 080.00 | 285 080.00 |
CF Cash and cash equivalents | 111 295.00 | | 111 295.00 | 111 295.00 |
CJ TOTAL (II) | 396 375.00 | | 396 375.00 | 396 375.00 |
CO Grand total (0 to V) | 80 209 660.00 | | 80 209 660.00 | 80 209 660.00 |
CU Other investments | 79 813 285.00 | | 79 813 285.00 | 79 813 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 498 805.00 | 50 355 804.00 | | 72 498 805.00 |
DB Share, merger, contribution premiums, etc. | 7 289 482.00 | | | 7 289 482.00 |
DH Retained earnings | -67 724.00 | -320 880.00 | | -67 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -481 878.00 | 253 156.00 | | -481 878.00 |
DL TOTAL (I) | 79 238 684.00 | 50 288 080.00 | | 79 238 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 493 630.00 | 2 837 007.00 | | 493 630.00 |
DX Trade payables and related accounts | 477 346.00 | 23 069.00 | | 477 346.00 |
EC TOTAL (IV) | 970 976.00 | 2 860 076.00 | | 970 976.00 |
EE Grand total (I to V) | 80 209 660.00 | 53 148 156.00 | | 80 209 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 481 311.00 | |
FX Taxes, duties, and similar payments | | | 568.00 | |
GF Total Operating Expenses (II) | | | 481 879.00 | |
GG - OPERATING RESULT (I - II) | | | -481 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -481 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -285 080.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 879.00 | -253 156.00 | | 481 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -481 879.00 | 253 156.00 | | -481 879.00 |
| |
| 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 | 50 404 798.00 | | 29 432 485.00 | 50 404 798.00 |
I3 DECREASES Total Financial Fixed Assets | | 23 998.00 | 79 813 285.00 | |
I4 DECREASES Grand Total | | 23 998.00 | 79 813 285.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 404 798.00 | | 29 432 485.00 | 50 404 798.00 |
| |
| 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 | 477 345.00 | 477 346.00 | | 477 345.00 |
VI Group and Associates | 493 631.00 | 493 631.00 | | 493 631.00 |
VM Income taxes | 285 060.00 | | | 285 060.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 081.00 | 285 081.00 | | 285 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 970 977.00 | 970 977.00 | | 970 977.00 |
