| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 56 799 184.00 | | 56 799 184.00 | 56 799 184.00 |
BJ TOTAL (I) | 56 799 184.00 | | 56 799 184.00 | 56 799 184.00 |
BZ Other receivables | 13 669 006.00 | | 13 669 006.00 | 13 669 006.00 |
CJ TOTAL (II) | 13 669 006.00 | | 13 669 006.00 | 13 669 006.00 |
CO Grand total (0 to V) | 70 468 189.00 | | 70 468 189.00 | 70 468 189.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 040 000.00 | 20 040 000.00 | | 20 040 000.00 |
DB Share, merger, contribution premiums, etc. | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -5 691 929.00 | -4 678 604.00 | | -5 691 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -692 060.00 | -1 013 325.00 | | -692 060.00 |
DL TOTAL (I) | 13 666 011.00 | 14 358 071.00 | | 13 666 011.00 |
DP Provisions for Risks | 418 246.00 | 359 698.00 | | 418 246.00 |
DR TOTAL (IV) | 418 246.00 | 359 698.00 | | 418 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 379 216.00 | 52 693 426.00 | | 56 379 216.00 |
DX Trade payables and related accounts | 4 716.00 | 18 504.00 | | 4 716.00 |
DY Tax and social security liabilities | | 76 581.00 | | |
EC TOTAL (IV) | 56 383 932.00 | 52 788 511.00 | | 56 383 932.00 |
EE Grand total (I to V) | 70 468 189.00 | 67 506 280.00 | | 70 468 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 19 250.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 250.00 | |
GG - OPERATING RESULT (I - II) | | | -19 249.00 | |
GK Income from other securities and fixed asset receivables | | | 3 744 338.00 | |
GL Other interest and similar income | | | 4 350.00 | |
GP Total financial income (V) | | | 3 748 688.00 | |
GQ Financial allocations to depreciation and provisions | | | 58 548.00 | |
GR Interest and similar expenses | | | 3 692 961.00 | |
GU Total financial expenses (VI) | | | 3 751 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 669 990.00 | 991 546.00 | | 669 990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 748 688.00 | 3 501 346.00 | | 3 748 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 440 748.00 | 4 514 672.00 | | 4 440 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -692 060.00 | -1 013 325.00 | | -692 060.00 |
| |
| 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 | 53 054 846.00 | | 3 744 338.00 | 53 054 846.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 799 184.00 | |
I4 DECREASES Grand Total | | | 56 799 184.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 054 846.00 | | 3 744 338.00 | 53 054 846.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 359 698.00 | 58 548.00 | | 359 698.00 |
7C Grand total | 359 698.00 | 58 548.00 | | 359 698.00 |
UG - Financial | | 58 548.00 | | |
| |
| 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 | 56 379 216.00 | 56 379 216.00 | | 56 379 216.00 |
8B Suppliers and Related Accounts | 4 716.00 | 4 716.00 | | 4 716.00 |
VC Group and associates | 13 408 499.00 | 13 408 499.00 | | 13 408 499.00 |
VM Income taxes | 260 507.00 | 260 507.00 | | 260 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 669 006.00 | 13 669 006.00 | | 13 669 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 383 932.00 | 56 383 932.00 | | 56 383 932.00 |
