| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 9 900.00 | | 9 900.00 | 9 900.00 |
BZ Other receivables | 8 405 570.00 | | 8 405 570.00 | 8 405 570.00 |
CF Cash and cash equivalents | 23 769.00 | | 23 769.00 | 23 769.00 |
CJ TOTAL (II) | 8 429 340.00 | | 8 429 340.00 | 8 429 340.00 |
CO Grand total (0 to V) | 8 439 240.00 | | 8 439 240.00 | 8 439 240.00 |
CU Other investments | 9 900.00 | | 9 900.00 | 9 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 273 461.00 | 120 439.00 | | 273 461.00 |
DE Statutory or contractual reserves | 70 509.00 | 70 509.00 | | 70 509.00 |
DH Retained earnings | 31.00 | | | 31.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -98 407.00 | -696 941.00 | | -98 407.00 |
DL TOTAL (I) | 245 594.00 | -505 994.00 | | 245 594.00 |
DU Loans and Debts from Credit Institutions (3) | 8 161 667.00 | 747 519.00 | | 8 161 667.00 |
DX Trade payables and related accounts | 31 979.00 | 5 724.00 | | 31 979.00 |
EA Other liabilities | | 179 161.00 | | |
EC TOTAL (IV) | 8 193 646.00 | 932 404.00 | | 8 193 646.00 |
EE Grand total (I to V) | 8 439 240.00 | 426 410.00 | | 8 439 240.00 |
EG Accrued income and payables due within one year | 8 193 646.00 | 932 404.00 | | 8 193 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 969.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 36 970.00 | |
GG - OPERATING RESULT (I - II) | | | -36 970.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 118 485.00 | |
GP Total financial income (V) | | | 118 485.00 | |
GR Interest and similar expenses | | | 179 922.00 | |
GU Total financial expenses (VI) | | | 179 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61 437.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118 485.00 | 25 027.00 | | 118 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 892.00 | 721 968.00 | | 216 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -98 407.00 | -696 941.00 | | -98 407.00 |
| |
| 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 | 408 801.00 | | | 408 801.00 |
I3 DECREASES Total Financial Fixed Assets | 398 901.00 | | 9 900.00 | 398 901.00 |
I4 DECREASES Grand Total | 398 901.00 | | 9 900.00 | 398 901.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 408 801.00 | | | 408 801.00 |
| |
| 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 | 8 161 667.00 | 8 161 667.00 | | 8 161 667.00 |
8B Suppliers and Related Accounts | 31 979.00 | 31 979.00 | | 31 979.00 |
VK Loans repaid during the year | 998 362.00 | | | 998 362.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 405 570.00 | 8 405 570.00 | | 8 405 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 405 570.00 | 8 405 570.00 | | 8 405 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 193 646.00 | 8 193 646.00 | | 8 193 646.00 |
