| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 38 898 000.00 | | 38 898 000.00 | 38 898 000.00 |
BV Advances and down payments on orders | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 1 472.00 | | 1 472.00 | 1 472.00 |
CF Cash and cash equivalents | 1 835.00 | | 1 835.00 | 1 835.00 |
CJ TOTAL (II) | 3 667.00 | | 3 667.00 | 3 667.00 |
CO Grand total (0 to V) | 38 901 667.00 | | 38 901 667.00 | 38 901 667.00 |
CS Evaluated investments - equity method | 38 898 000.00 | | 38 898 000.00 | 38 898 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 000.00 | | | 101 000.00 |
DB Share, merger, contribution premiums, etc. | 19 781 200.00 | | | 19 781 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -971 695.00 | | | -971 695.00 |
DL TOTAL (I) | 18 910 505.00 | | | 18 910 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 982 490.00 | | | 19 982 490.00 |
DX Trade payables and related accounts | 8 472.00 | | | 8 472.00 |
DY Tax and social security liabilities | 200.00 | | | 200.00 |
EC TOTAL (IV) | 19 991 162.00 | | | 19 991 162.00 |
EE Grand total (I to V) | 38 901 667.00 | | | 38 901 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 525.00 | |
FX Taxes, duties, and similar payments | | | 200.00 | |
GF Total Operating Expenses (II) | | | 7 725.00 | |
GG - OPERATING RESULT (I - II) | | | -7 725.00 | |
GR Interest and similar expenses | | | 963 970.00 | |
GU Total financial expenses (VI) | | | 963 970.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -963 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -971 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 971 695.00 | | | 971 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -971 695.00 | | | -971 695.00 |
| |
| 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 | | | 38 898 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 38 898 000.00 | |
I4 DECREASES Grand Total | | | 38 898 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 38 898 000.00 | |
| |
| 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 | 8 472.00 | 8 472.00 | | 8 472.00 |
8D Social Security and Other Social Organizations | 200.00 | 200.00 | | 200.00 |
VB VAT | 1 472.00 | | | 1 472.00 |
VI Group and Associates | 19 982 490.00 | | 19 982 490.00 | 19 982 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 472.00 | 1 472.00 | | 1 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 991 162.00 | 8 672.00 | 19 982 490.00 | 19 991 162.00 |
