| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 23 800 000.00 | | 23 800 000.00 | 23 800 000.00 |
BZ Other receivables | 4 399 767.00 | | 4 399 767.00 | 4 399 767.00 |
CJ TOTAL (II) | 4 399 767.00 | | 4 399 767.00 | 4 399 767.00 |
CO Grand total (0 to V) | 28 199 767.00 | | 28 199 767.00 | 28 199 767.00 |
CU Other investments | 23 800 000.00 | | 23 800 000.00 | 23 800 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 16 713 930.00 | 15 829 755.00 | | 16 713 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 243.00 | 884 175.00 | | -56 243.00 |
DL TOTAL (I) | 16 701 687.00 | 16 757 930.00 | | 16 701 687.00 |
DU Loans and Debts from Credit Institutions (3) | | 296.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 464 792.00 | 11 210 752.00 | | 11 464 792.00 |
DX Trade payables and related accounts | 33 288.00 | 51 022.00 | | 33 288.00 |
EC TOTAL (IV) | 11 498 080.00 | 11 262 070.00 | | 11 498 080.00 |
EE Grand total (I to V) | 28 199 767.00 | 28 020 000.00 | | 28 199 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 178.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 18 178.00 | |
GG - OPERATING RESULT (I - II) | | | -18 178.00 | |
GL Other interest and similar income | | | 214 358.00 | |
GP Total financial income (V) | | | 214 358.00 | |
GR Interest and similar expenses | | | 252 423.00 | |
GU Total financial expenses (VI) | | | 252 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 979 743.00 | | |
HD Total exceptional income (VII) | | 979 743.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 979 743.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 214 358.00 | 1 173 225.00 | | 214 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 601.00 | 289 050.00 | | 270 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 243.00 | 884 175.00 | | -56 243.00 |
| |
| 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 | 23 800 000.00 | | | 23 800 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 800 000.00 | |
I4 DECREASES Grand Total | | | 23 800 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 800 000.00 | | | 23 800 000.00 |
| |
| 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 | 33 288.00 | 33 288.00 | | 33 288.00 |
VC Group and associates | 973 368.00 | 973 368.00 | | 973 368.00 |
VI Group and Associates | 11 464 792.00 | 11 464 792.00 | | 11 464 792.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 426 400.00 | 3 426 400.00 | | 3 426 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 399 767.00 | 4 399 767.00 | | 4 399 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 498 080.00 | 11 498 080.00 | | 11 498 080.00 |
