| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 713 451.00 | | 2 713 451.00 | 2 713 451.00 |
CF Cash and cash equivalents | 3 590.00 | | 3 590.00 | 3 590.00 |
CH Prepaid expenses | 22 873.00 | | 22 873.00 | 22 873.00 |
CJ TOTAL (II) | 26 463.00 | | 26 463.00 | 26 463.00 |
CO Grand total (0 to V) | 2 739 914.00 | | 2 739 914.00 | 2 739 914.00 |
CR Shares due in more than one year | 19 039.00 | | | 19 039.00 |
CU Other investments | 2 713 451.00 | | 2 713 451.00 | 2 713 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 955 750.00 | | | 955 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 416.00 | | | -44 416.00 |
DK Regulated provisions | 9 467.00 | | | 9 467.00 |
DL TOTAL (I) | 920 800.00 | | | 920 800.00 |
DU Loans and Debts from Credit Institutions (3) | 1 170 748.00 | | | 1 170 748.00 |
DV Miscellaneous Loans and Financial Debts (4) | 641 981.00 | | | 641 981.00 |
DX Trade payables and related accounts | 6 385.00 | | | 6 385.00 |
EC TOTAL (IV) | 1 819 114.00 | | | 1 819 114.00 |
EE Grand total (I to V) | 2 739 914.00 | | | 2 739 914.00 |
EG Accrued income and payables due within one year | 209 684.00 | | | 209 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 542.00 | |
GF Total Operating Expenses (II) | | | 11 542.00 | |
GG - OPERATING RESULT (I - II) | | | -11 542.00 | |
GR Interest and similar expenses | | | 23 407.00 | |
GU Total financial expenses (VI) | | | 23 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 9 467.00 | | | 9 467.00 |
HH Total exceptional expenses (VIII) | 9 467.00 | | | 9 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 467.00 | | | -9 467.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 416.00 | | | 44 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 416.00 | | | -44 416.00 |
| |
| 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 | 369 971.00 | 3 971.00 | | 369 971.00 |
8B Suppliers and Related Accounts | 6 385.00 | 6 385.00 | | 6 385.00 |
VH Loans with a maturity of more than one year at origin | 1 170 748.00 | 199 328.00 | 777 160.00 | 1 170 748.00 |
VI Group and Associates | 272 010.00 | | 272 010.00 | 272 010.00 |
VS Prepaid expenses | 22 873.00 | 3 834.00 | 19 039.00 | 22 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 873.00 | 3 834.00 | 19 039.00 | 22 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 819 114.00 | 209 684.00 | 1 049 170.00 | 1 819 114.00 |
