| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 28 211 725.00 | | 28 211 725.00 | 28 211 725.00 |
BJ TOTAL (I) | 28 212 325.00 | | 28 212 325.00 | 28 212 325.00 |
BZ Other receivables | 197 719.00 | | 197 719.00 | 197 719.00 |
CF Cash and cash equivalents | 585.00 | | 585.00 | 585.00 |
CJ TOTAL (II) | 198 304.00 | | 198 304.00 | 198 304.00 |
CO Grand total (0 to V) | 28 410 629.00 | | 28 410 629.00 | 28 410 629.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 048.00 | -29 766.00 | | -30 048.00 |
DL TOTAL (I) | -29 048.00 | -28 766.00 | | -29 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 213 330.00 | 28 213 330.00 | | 28 213 330.00 |
EA Other liabilities | 226 347.00 | 196 483.00 | | 226 347.00 |
EC TOTAL (IV) | 28 439 677.00 | 28 409 813.00 | | 28 439 677.00 |
EE Grand total (I to V) | 28 410 629.00 | 28 381 046.00 | | 28 410 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 55.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 184.00 | |
GG - OPERATING RESULT (I - II) | | | -184.00 | |
GR Interest and similar expenses | | | 29 864.00 | |
GU Total financial expenses (VI) | | | 29 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 048.00 | 29 766.00 | | 30 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 048.00 | -29 766.00 | | -30 048.00 |
| |
| 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 | 28 212 325.00 | | | 28 212 325.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 212 325.00 | |
I4 DECREASES Grand Total | | | 28 212 325.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 212 325.00 | | | 28 212 325.00 |
| |
| 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 | 28 213 330.00 | 28 213 330.00 | | 28 213 330.00 |
UL Receivables related to investments | 28 211 725.00 | 28 211 725.00 | | 28 211 725.00 |
VB VAT | 215.00 | 215.00 | | 215.00 |
VC Group and associates | 197 505.00 | 197 505.00 | | 197 505.00 |
VI Group and Associates | 226 347.00 | 226 347.00 | | 226 347.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 409 444.00 | 28 409 444.00 | | 28 409 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 439 677.00 | 28 439 677.00 | | 28 439 677.00 |
