| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 35 802 393.00 | | 35 802 393.00 | 35 802 393.00 |
BH Other financial assets | 4 856 517.00 | | 4 856 517.00 | 4 856 517.00 |
BJ TOTAL (I) | 45 501 245.00 | | 45 501 245.00 | 45 501 245.00 |
BZ Other receivables | 216.00 | | 216.00 | 216.00 |
CF Cash and cash equivalents | 206 361.00 | | 206 361.00 | 206 361.00 |
CJ TOTAL (II) | 206 577.00 | | 206 577.00 | 206 577.00 |
CO Grand total (0 to V) | 45 707 822.00 | | 45 707 822.00 | 45 707 822.00 |
CS Evaluated investments - equity method | 4 842 335.00 | | 4 842 335.00 | 4 842 335.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 418.00 | 2 418.00 | | 2 418.00 |
DH Retained earnings | -1 105 560.00 | -495 017.00 | | -1 105 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -365 441.00 | -610 543.00 | | -365 441.00 |
DL TOTAL (I) | -1 468 583.00 | -1 103 142.00 | | -1 468 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 164 405.00 | 63 009 621.00 | | 47 164 405.00 |
DX Trade payables and related accounts | 12 000.00 | 19 200.00 | | 12 000.00 |
EC TOTAL (IV) | 47 176 405.00 | 63 028 821.00 | | 47 176 405.00 |
EE Grand total (I to V) | 45 707 822.00 | 61 925 680.00 | | 45 707 822.00 |
EI Including equity loans | 47 164 405.00 | | | 47 164 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 230.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 5 306.00 | |
GG - OPERATING RESULT (I - II) | | | -5 306.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 022 227.00 | |
GP Total financial income (V) | | | 2 022 227.00 | |
GR Interest and similar expenses | | | 2 382 362.00 | |
GU Total financial expenses (VI) | | | 2 382 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -360 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -365 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 022 227.00 | 2 834 290.00 | | 2 022 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 387 668.00 | 3 444 832.00 | | 2 387 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -365 441.00 | -610 543.00 | | -365 441.00 |
| |
| 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 | 47 164 405.00 | | | 47 164 405.00 |
8B Suppliers and Related Accounts | 12 000.00 | 12 000.00 | | 12 000.00 |
UP Loans | 35 802 393.00 | | 35 802 393.00 | 35 802 393.00 |
UT Other financial assets | 4 856 517.00 | 4 856 517.00 | | 4 856 517.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 216.00 | 216.00 | | 216.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 659 126.00 | 4 856 733.00 | | 40 659 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 176 405.00 | 12 000.00 | | 47 176 405.00 |
