| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 15 338 273.00 | | 15 338 273.00 | 15 338 273.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 855 773.00 | | 5 855 773.00 | 5 855 773.00 |
CF Cash and cash equivalents | 73 950.00 | | 73 950.00 | 73 950.00 |
CJ TOTAL (II) | 5 929 723.00 | | 5 929 723.00 | 5 929 723.00 |
CO Grand total (0 to V) | 21 267 996.00 | | 21 267 996.00 | 21 267 996.00 |
CS Evaluated investments - equity method | 15 338 273.00 | | 15 338 273.00 | 15 338 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 735 360.00 | 6 735 360.00 | | 6 735 360.00 |
DD Legal reserve (1) | 8 874.00 | 8 874.00 | | 8 874.00 |
DG Other reserves | 81 663.00 | 81 663.00 | | 81 663.00 |
DH Retained earnings | -7 080.00 | -16 478.00 | | -7 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -60 389.00 | 9 397.00 | | -60 389.00 |
DL TOTAL (I) | 6 758 428.00 | 6 818 816.00 | | 6 758 428.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 500 807.00 | 14 500 807.00 | | 14 500 807.00 |
DX Trade payables and related accounts | 4 671.00 | 14 243.00 | | 4 671.00 |
DY Tax and social security liabilities | 4 090.00 | 3 000.00 | | 4 090.00 |
EC TOTAL (IV) | 14 509 568.00 | 14 518 050.00 | | 14 509 568.00 |
EE Grand total (I to V) | 21 267 996.00 | 21 336 866.00 | | 21 267 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 22 500.00 | |
FJ Net sales | | | 22 500.00 | |
FQ Other income | | | 879.00 | |
FR Total operating income (I) | | | 23 379.00 | |
FW Other purchases and external expenses | | | 14 307.00 | |
FX Taxes, duties, and similar payments | | | 137.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 444.00 | |
GG - OPERATING RESULT (I - II) | | | 8 934.00 | |
GP Total financial income (V) | | | 46 683.00 | |
GU Total financial expenses (VI) | | | 116 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 70 062.00 | 146 866.00 | | 70 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 451.00 | 137 469.00 | | 130 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -60 389.00 | 9 397.00 | | -60 389.00 |
| |
| 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 | 15 338 273.00 | | | 15 338 273.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 338 273.00 | |
I4 DECREASES Grand Total | | | 15 338 273.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 338 273.00 | | | 15 338 273.00 |
| |
| 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 | 4 671.00 | 4 671.00 | | 4 671.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 500 807.00 | | | 14 500 807.00 |
VP Miscellaneous | 5 855 773.00 | | | 5 855 773.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 090.00 | 4 090.00 | | 4 090.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 855 773.00 | 771.00 | 5 855 002.00 | 5 855 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 509 568.00 | 8 761.00 | | 14 509 568.00 |
