| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 909 533.00 | | 5 909 533.00 | 5 909 533.00 |
BZ Other receivables | 11 253 827.00 | | 11 253 827.00 | 11 253 827.00 |
CF Cash and cash equivalents | 853 146.00 | | 853 146.00 | 853 146.00 |
CJ TOTAL (II) | 12 106 973.00 | | 12 106 973.00 | 12 106 973.00 |
CO Grand total (0 to V) | 18 016 506.00 | | 18 016 506.00 | 18 016 506.00 |
CU Other investments | 5 909 533.00 | | 5 909 533.00 | 5 909 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 784 000.00 | 10 000.00 | | 15 784 000.00 |
DH Retained earnings | -230.00 | | | -230.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 573 297.00 | -230.00 | | -1 573 297.00 |
DL TOTAL (I) | 14 210 472.00 | 9 769.00 | | 14 210 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 290 307.00 | | | 2 290 307.00 |
DX Trade payables and related accounts | 567 824.00 | 230.00 | | 567 824.00 |
EA Other liabilities | 947 902.00 | | | 947 902.00 |
EC TOTAL (IV) | 3 806 034.00 | 230.00 | | 3 806 034.00 |
EE Grand total (I to V) | 18 016 506.00 | 10 000.00 | | 18 016 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 522 578.00 | |
FX Taxes, duties, and similar payments | | | 9 767.00 | |
GF Total Operating Expenses (II) | | | 1 532 345.00 | |
GG - OPERATING RESULT (I - II) | | | -1 532 345.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 355.00 | |
GP Total financial income (V) | | | 69 355.00 | |
GR Interest and similar expenses | | | 110 307.00 | |
GU Total financial expenses (VI) | | | 110 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 573 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 355.00 | | | 69 355.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 642 652.00 | 230.00 | | 1 642 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 573 297.00 | -230.00 | | -1 573 297.00 |
| |
| 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 | | | 5 909 533.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 909 533.00 | |
I4 DECREASES Grand Total | | | 5 909 533.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 909 533.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 290 307.00 | 2 290 307.00 | | 2 290 307.00 |
8B Suppliers and Related Accounts | 567 824.00 | 567 824.00 | | 567 824.00 |
8K Other liabilities (including liabilities related to repo transactions) | 947 902.00 | 947 902.00 | | 947 902.00 |
VC Group and associates | 11 253 827.00 | | | 11 253 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 253 827.00 | 11 253 827.00 | | 11 253 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 806 034.00 | 3 806 034.00 | | 3 806 034.00 |
