| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 915 358.00 | | 21 915 358.00 | 21 915 358.00 |
CF Cash and cash equivalents | 5 539.00 | | 5 539.00 | 5 539.00 |
CJ TOTAL (II) | 5 539.00 | | 5 539.00 | 5 539.00 |
CO Grand total (0 to V) | 21 920 897.00 | | 21 920 897.00 | 21 920 897.00 |
CU Other investments | 21 915 358.00 | | 21 915 358.00 | 21 915 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 263 265.00 | -2 273 565.00 | | -1 263 265.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 415.00 | 1 010 300.00 | | -111 415.00 |
DL TOTAL (I) | -1 364 680.00 | -1 253 265.00 | | -1 364 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 284 569.00 | 22 589 591.00 | | 23 284 569.00 |
DX Trade payables and related accounts | 1 008.00 | 1 008.00 | | 1 008.00 |
EC TOTAL (IV) | 23 285 577.00 | 22 590 599.00 | | 23 285 577.00 |
EE Grand total (I to V) | 21 920 897.00 | 21 337 334.00 | | 21 920 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 708.00 | |
GF Total Operating Expenses (II) | | | 1 708.00 | |
GG - OPERATING RESULT (I - II) | | | -1 708.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 585 271.00 | |
GP Total financial income (V) | | | 585 271.00 | |
GQ Financial allocations to depreciation and provisions | | | 585 271.00 | |
GR Interest and similar expenses | | | 694 977.00 | |
GU Total financial expenses (VI) | | | 694 977.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -109 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 585 271.00 | 2 447 446.00 | | 585 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 696 686.00 | 1 437 146.00 | | 696 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 415.00 | 1 010 300.00 | | -111 415.00 |
| |
| 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 | 21 915 358.00 | | | 21 915 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 915 358.00 | |
I4 DECREASES Grand Total | | | 21 915 358.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 915 358.00 | | | 21 915 358.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 585 271.00 | | 585 271.00 | 585 271.00 |
7C Grand total | 585 271.00 | | 585 271.00 | 585 271.00 |
UG - Financial | | | 585 271.00 | |
| |
| 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 | 23 284 569.00 | 23 284 569.00 | | 23 284 569.00 |
8B Suppliers and Related Accounts | 1 008.00 | 1 008.00 | | 1 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 285 577.00 | 23 285 577.00 | | 23 285 577.00 |
