| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 67 968 259.00 | | 67 968 259.00 | 67 968 259.00 |
BJ TOTAL (I) | 133 438 800.00 | | 133 438 800.00 | 133 438 800.00 |
CF Cash and cash equivalents | 80 000.00 | | 80 000.00 | 80 000.00 |
CJ TOTAL (II) | 80 000.00 | | 80 000.00 | 80 000.00 |
CO Grand total (0 to V) | 133 518 800.00 | | 133 518 800.00 | 133 518 800.00 |
CU Other investments | 65 470 541.00 | | 65 470 541.00 | 65 470 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 551 055.00 | | | 6 551 055.00 |
DB Share, merger, contribution premiums, etc. | 58 959 486.00 | | | 58 959 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 845.00 | | | -31 845.00 |
DL TOTAL (I) | 65 478 696.00 | | | 65 478 696.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 017 634.00 | | | 68 017 634.00 |
DX Trade payables and related accounts | 22 470.00 | | | 22 470.00 |
EC TOTAL (IV) | 68 040 104.00 | | | 68 040 104.00 |
EE Grand total (I to V) | 133 518 800.00 | | | 133 518 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 22 470.00 | |
GF Total Operating Expenses (II) | | | 22 470.00 | |
GG - OPERATING RESULT (I - II) | | | -22 470.00 | |
GK Income from other securities and fixed asset receivables | | | 2 497 719.00 | |
GP Total financial income (V) | | | 2 497 719.00 | |
GR Interest and similar expenses | | | 2 507 094.00 | |
GU Total financial expenses (VI) | | | 2 507 094.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 497 719.00 | | | 2 497 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 529 564.00 | | | 2 529 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 845.00 | | | -31 845.00 |
| |
| 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 | | | 133 438 800.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 133 438 800.00 | |
I4 DECREASES Grand Total | | | 133 438 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 133 438 800.00 | |
| |
| 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 | 68 017 634.00 | 2 507 094.00 | 65 510 540.00 | 68 017 634.00 |
8B Suppliers and Related Accounts | 22 470.00 | 22 470.00 | | 22 470.00 |
UP Loans | 67 968 259.00 | | 67 968 259.00 | 67 968 259.00 |
VJ Loans taken out during the year | 65 510 540.00 | | | 65 510 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 968 259.00 | | 67 968 259.00 | 67 968 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 040 104.00 | 2 529 564.00 | 65 510 540.00 | 68 040 104.00 |
