| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 9 639 628.00 | | 9 639 628.00 | 9 639 628.00 |
BJ TOTAL (I) | 59 904 965.00 | | 59 904 965.00 | 59 904 965.00 |
CF Cash and cash equivalents | 9 864.00 | | 9 864.00 | 9 864.00 |
CJ TOTAL (II) | 9 864.00 | | 9 864.00 | 9 864.00 |
CO Grand total (0 to V) | 59 914 829.00 | | 59 914 829.00 | 59 914 829.00 |
CU Other investments | 50 265 337.00 | | 50 265 337.00 | 50 265 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -832 273.00 | | | -832 273.00 |
DL TOTAL (I) | -832 272.00 | | | -832 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 733 061.00 | | | 60 733 061.00 |
DX Trade payables and related accounts | 14 039.00 | | | 14 039.00 |
EC TOTAL (IV) | 60 747 100.00 | | | 60 747 100.00 |
EE Grand total (I to V) | 59 914 829.00 | | | 59 914 829.00 |
EI Including equity loans | 60 733 061.00 | | | 60 733 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 049.00 | |
FX Taxes, duties, and similar payments | | | 51 489.00 | |
GF Total Operating Expenses (II) | | | 65 538.00 | |
GG - OPERATING RESULT (I - II) | | | -65 538.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 143 737.00 | |
GP Total financial income (V) | | | 143 737.00 | |
GR Interest and similar expenses | | | 910 471.00 | |
GU Total financial expenses (VI) | | | 910 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -766 735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -832 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 143 737.00 | | | 143 737.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 976 009.00 | | | 976 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -832 273.00 | | | -832 273.00 |
| |
| 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 | | | 59 904 965.00 | |
I4 DECREASES Grand Total | | | 59 904 965.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 904 965.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 59 904 965.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 14 039.00 | 14 039.00 | | 14 039.00 |
UL Receivables related to investments | 9 639 628.00 | | 9 639 628.00 | 9 639 628.00 |
VI Group and Associates | 60 733 061.00 | | | 60 733 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 639 628.00 | | 9 639 628.00 | 9 639 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 747 100.00 | 14 039.00 | | 60 747 100.00 |
