| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 307 670.00 | | 15 307 670.00 | 15 307 670.00 |
BZ Other receivables | 7 820 028.00 | | 7 820 028.00 | 7 820 028.00 |
CF Cash and cash equivalents | 10 113.00 | | 10 113.00 | 10 113.00 |
CJ TOTAL (II) | 7 830 141.00 | | 7 830 141.00 | 7 830 141.00 |
CO Grand total (0 to V) | 23 137 811.00 | | 23 137 811.00 | 23 137 811.00 |
CU Other investments | 15 307 670.00 | | 15 307 670.00 | 15 307 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 344 606.00 | 344 606.00 | | 344 606.00 |
DH Retained earnings | -987 431.00 | -1.00 | | -987 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 126 238.00 | -987 431.00 | | -1 126 238.00 |
DL TOTAL (I) | -1 769 064.00 | -642 825.00 | | -1 769 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 896 335.00 | 23 975 350.00 | | 24 896 335.00 |
DX Trade payables and related accounts | 10 539.00 | 3 000.00 | | 10 539.00 |
EC TOTAL (IV) | 24 906 875.00 | 23 978 350.00 | | 24 906 875.00 |
EE Grand total (I to V) | 23 137 811.00 | 23 335 524.00 | | 23 137 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 016.00 | |
GF Total Operating Expenses (II) | | | 16 016.00 | |
GG - OPERATING RESULT (I - II) | | | -16 016.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 730.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 300 730.00 | |
GR Interest and similar expenses | | | 1 410 953.00 | |
GU Total financial expenses (VI) | | | 1 410 953.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 110 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 126 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 300 730.00 | 474 387.00 | | 300 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 426 968.00 | 1 461 817.00 | | 1 426 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 126 238.00 | -987 430.00 | | -1 126 238.00 |
| |
| 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 | 15 307 670.00 | | | 15 307 670.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 307 670.00 | | | 15 307 670.00 |
| |
| 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 | 10 540.00 | 10 540.00 | | 10 540.00 |
VC Group and associates | 7 820 028.00 | 4 051 401.00 | 3 768 628.00 | 7 820 028.00 |
VI Group and Associates | 24 896 336.00 | 1 636 385.00 | 23 259 951.00 | 24 896 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 820 028.00 | 4 051 401.00 | 3 768 628.00 | 7 820 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 906 876.00 | 1 646 924.00 | 23 259 951.00 | 24 906 876.00 |
