| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 101 998.00 | | 1 101 998.00 | 1 101 998.00 |
BZ Other receivables | 13 590 623.00 | | 13 590 623.00 | 13 590 623.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 891.00 | | 1 891.00 | 1 891.00 |
CJ TOTAL (II) | 13 592 515.00 | | 13 592 515.00 | 13 592 515.00 |
CO Grand total (0 to V) | 14 694 513.00 | | 14 694 513.00 | 14 694 513.00 |
CS Evaluated investments - equity method | 1 101 998.00 | | 1 101 998.00 | 1 101 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 845 875.00 | 17 318 303.00 | | -2 845 875.00 |
DL TOTAL (I) | -2 595 875.00 | 17 568 303.00 | | -2 595 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 290 387.00 | 8 288 370.00 | | 17 290 387.00 |
EA Other liabilities | | 16 999.00 | | |
EC TOTAL (IV) | 17 290 387.00 | 8 305 369.00 | | 17 290 387.00 |
EE Grand total (I to V) | 14 694 513.00 | 25 873 672.00 | | 14 694 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 639.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 1 715.00 | |
GG - OPERATING RESULT (I - II) | | | -1 715.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 102 358.00 | |
GL Other interest and similar income | | | 4 002.00 | |
GP Total financial income (V) | | | 3 106 360.00 | |
GR Interest and similar expenses | | | 5 950 520.00 | |
GU Total financial expenses (VI) | | | 5 950 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 844 160.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 845 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 106 360.00 | 17 603 140.00 | | 3 106 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 952 235.00 | 284 837.00 | | 5 952 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 845 875.00 | 17 318 303.00 | | -2 845 875.00 |
| |
| 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 | 1 101 998.00 | | | 1 101 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 101 998.00 | |
I4 DECREASES Grand Total | | | 1 101 998.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 101 998.00 | | | 1 101 998.00 |
| |
| 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 | 17 290 387.00 | 17 290 387.00 | | 17 290 387.00 |
VN Other taxes, similar payments | 13 590 532.00 | | | 13 590 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91.00 | | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 590 623.00 | 13 590 623.00 | | 13 590 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 290 387.00 | 17 290 387.00 | | 17 290 387.00 |
