| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 18 365 576.00 | 3 236 724.00 | 15 128 852.00 | 18 365 576.00 |
BZ Other receivables | 22 365 413.00 | | 22 365 413.00 | 22 365 413.00 |
CF Cash and cash equivalents | 14 751.00 | | 14 751.00 | 14 751.00 |
CJ TOTAL (II) | 22 380 164.00 | | 22 380 164.00 | 22 380 164.00 |
CO Grand total (0 to V) | 40 745 740.00 | 3 236 724.00 | 37 509 016.00 | 40 745 740.00 |
CR Shares due in more than one year | 22 365 413.00 | | | 22 365 413.00 |
CU Other investments | 18 365 576.00 | 3 236 724.00 | 15 128 852.00 | 18 365 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 377 634.00 | 3 377 634.00 | | 3 377 634.00 |
DB Share, merger, contribution premiums, etc. | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -2 846 264.00 | -1 245 508.00 | | -2 846 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 718 011.00 | -1 600 756.00 | | -1 718 011.00 |
DL TOTAL (I) | -1 186 640.00 | 531 371.00 | | -1 186 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 695 134.00 | 38 514 307.00 | | 38 695 134.00 |
DX Trade payables and related accounts | 522.00 | 522.00 | | 522.00 |
EC TOTAL (IV) | 38 695 656.00 | 38 514 829.00 | | 38 695 656.00 |
EE Grand total (I to V) | 37 509 016.00 | 39 046 200.00 | | 37 509 016.00 |
EG Accrued income and payables due within one year | 814 348.00 | 2 634 001.00 | | 814 348.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 286.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 7 492.00 | |
GG - OPERATING RESULT (I - II) | | | -7 492.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 486 081.00 | |
GP Total financial income (V) | | | 2 486 081.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 149 226.00 | |
GR Interest and similar expenses | | | 3 019 318.00 | |
GU Total financial expenses (VI) | | | 4 168 544.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 682 463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 689 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 056.00 | 30 876.00 | | 28 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 486 081.00 | 2 352 635.00 | | 2 486 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 204 092.00 | 3 953 391.00 | | 4 204 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 718 011.00 | -1 600 756.00 | | -1 718 011.00 |
| |
| 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 | 522.00 | 522.00 | | 522.00 |
VC Group and associates | 22 365 413.00 | | 22 365 413.00 | 22 365 413.00 |
VI Group and Associates | 38 695 134.00 | 813 826.00 | 29 950 213.00 | 38 695 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 365 413.00 | | 22 365 413.00 | 22 365 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 695 656.00 | 814 348.00 | 29 950 213.00 | 38 695 656.00 |
