| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 25 257 263.00 | | 25 257 263.00 | 25 257 263.00 |
BZ Other receivables | 1 195 403.00 | | 1 195 403.00 | 1 195 403.00 |
CF Cash and cash equivalents | 11 804.00 | | 11 804.00 | 11 804.00 |
CH Prepaid expenses | 21 978.00 | | 21 978.00 | 21 978.00 |
CJ TOTAL (II) | 1 229 185.00 | | 1 229 185.00 | 1 229 185.00 |
CO Grand total (0 to V) | 26 486 447.00 | | 26 486 447.00 | 26 486 447.00 |
CU Other investments | 25 257 263.00 | | 25 257 263.00 | 25 257 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -466 549.00 | | | -466 549.00 |
DL TOTAL (I) | -456 549.00 | | | -456 549.00 |
DU Loans and Debts from Credit Institutions (3) | 25 444 754.00 | | | 25 444 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 495 361.00 | | | 1 495 361.00 |
DX Trade payables and related accounts | 2 881.00 | | | 2 881.00 |
EC TOTAL (IV) | 26 942 996.00 | | | 26 942 996.00 |
EE Grand total (I to V) | 26 486 447.00 | | | 26 486 447.00 |
EI Including equity loans | 1 495 361.00 | | | 1 495 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 96 457.00 | |
FX Taxes, duties, and similar payments | | | 18 401.00 | |
GF Total Operating Expenses (II) | | | 114 858.00 | |
GG - OPERATING RESULT (I - II) | | | -114 858.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 93 511.00 | |
GP Total financial income (V) | | | 93 511.00 | |
GR Interest and similar expenses | | | 445 201.00 | |
GU Total financial expenses (VI) | | | 445 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351 691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -466 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 511.00 | | | 93 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 560 059.00 | | | 560 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -466 549.00 | | | -466 549.00 |
| |
| 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 | 25 257 263.00 | | | 25 257 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 257 263.00 | |
I4 DECREASES Grand Total | | | 25 257 263.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 257 263.00 | | | 25 257 263.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 1 195 403.00 | | 1 195 403.00 | 1 195 403.00 |
VS Prepaid expenses | 21 978.00 | 21 978.00 | | 21 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 217 381.00 | 21 978.00 | 1 195 403.00 | 1 217 381.00 |
