| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 141 000.00 | 1 100 000.00 | 34 041 000.00 | 35 141 000.00 |
BZ Other receivables | 6 061 810.00 | | 6 061 810.00 | 6 061 810.00 |
CF Cash and cash equivalents | 57 662.00 | | 57 662.00 | 57 662.00 |
CJ TOTAL (II) | 6 119 472.00 | | 6 119 472.00 | 6 119 472.00 |
CO Grand total (0 to V) | 41 260 472.00 | 1 100 000.00 | 40 160 472.00 | 41 260 472.00 |
CU Other investments | 35 141 000.00 | 1 100 000.00 | 34 041 000.00 | 35 141 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 700 000.00 | 16 700 000.00 | | 16 700 000.00 |
DH Retained earnings | -4 273 521.00 | -17 211 151.00 | | -4 273 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 240.00 | 12 937 630.00 | | 51 240.00 |
DL TOTAL (I) | 12 477 718.00 | 12 426 479.00 | | 12 477 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 679 214.00 | 14 511 066.00 | | 27 679 214.00 |
DX Trade payables and related accounts | 3 540.00 | 3 200.00 | | 3 540.00 |
EA Other liabilities | | 14 478 088.00 | | |
EC TOTAL (IV) | 27 682 754.00 | 28 992 354.00 | | 27 682 754.00 |
EE Grand total (I to V) | 40 160 472.00 | 41 418 833.00 | | 40 160 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 263.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 6 266.00 | |
GG - OPERATING RESULT (I - II) | | | -6 266.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 215 389.00 | |
GL Other interest and similar income | | | 44 088.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 259 478.00 | |
GR Interest and similar expenses | | | 201 973.00 | |
GU Total financial expenses (VI) | | | 201 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 259 478.00 | 13 166 422.00 | | 259 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 238.00 | 228 792.00 | | 208 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 240.00 | 12 937 630.00 | | 51 240.00 |
| |
| 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 | 35 141 000.00 | | | 35 141 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 141 000.00 | |
I4 DECREASES Grand Total | | | 35 141 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 141 000.00 | | | 35 141 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 100 000.00 | | | 1 100 000.00 |
7C Grand total | 1 100 000.00 | | | 1 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 13 800 146.00 | 13 800 146.00 | | 13 800 146.00 |
8B Suppliers and Related Accounts | 3 540.00 | 3 540.00 | | 3 540.00 |
VC Group and associates | 6 061 810.00 | 6 061 810.00 | | 6 061 810.00 |
VI Group and Associates | 13 879 068.00 | 13 879 068.00 | | 13 879 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 061 810.00 | 6 061 810.00 | | 6 061 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 682 754.00 | 27 682 754.00 | | 27 682 754.00 |
