| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 31 117 214.00 | | 31 117 214.00 | 31 117 214.00 |
BZ Other receivables | 11 700 362.00 | | 11 700 362.00 | 11 700 362.00 |
CF Cash and cash equivalents | 3 503.00 | | 3 503.00 | 3 503.00 |
CH Prepaid expenses | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 11 704 165.00 | | 11 704 165.00 | 11 704 165.00 |
CO Grand total (0 to V) | 42 821 379.00 | | 42 821 379.00 | 42 821 379.00 |
CR Shares due in more than one year | 11 700 381.00 | | | 11 700 381.00 |
CU Other investments | 31 117 214.00 | | 31 117 214.00 | 31 117 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 424 000.00 | 17 424 000.00 | | 17 424 000.00 |
DD Legal reserve (1) | 93 881.00 | 93 881.00 | | 93 881.00 |
DG Other reserves | 700 547.00 | 700 547.00 | | 700 547.00 |
DH Retained earnings | -4 081 034.00 | -3 608 134.00 | | -4 081 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -125 760.00 | -472 900.00 | | -125 760.00 |
DL TOTAL (I) | 14 011 634.00 | 14 137 394.00 | | 14 011 634.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 803 180.00 | 27 543 141.00 | | 28 803 180.00 |
DX Trade payables and related accounts | 6 565.00 | 8 700.00 | | 6 565.00 |
EC TOTAL (IV) | 28 809 745.00 | 27 551 841.00 | | 28 809 745.00 |
EE Grand total (I to V) | 42 821 379.00 | 41 689 235.00 | | 42 821 379.00 |
EG Accrued income and payables due within one year | 6 566.00 | 8 700.00 | | 6 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 606.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 606.00 | |
GG - OPERATING RESULT (I - II) | | | -13 606.00 | |
GL Other interest and similar income | | | 314 073.00 | |
GP Total financial income (V) | | | 314 073.00 | |
GR Interest and similar expenses | | | 426 226.00 | |
GU Total financial expenses (VI) | | | 426 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 314 073.00 | 474 288.00 | | 314 073.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 439 833.00 | 947 188.00 | | 439 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -125 760.00 | -472 900.00 | | -125 760.00 |
| |
| 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 | 31 098 548.00 | | 18 666.00 | 31 098 548.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 117 214.00 | |
I4 DECREASES Grand Total | | | 31 117 214.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 098 548.00 | | 18 666.00 | 31 098 548.00 |
| |
| 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 | 6 565.00 | 6 565.00 | | 6 565.00 |
8K Other liabilities (including liabilities related to repo transactions) | | 1.00 | | |
VI Group and Associates | 28 803 180.00 | | | 28 803 180.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 700 362.00 | 1.00 | 11 700 361.00 | 11 700 362.00 |
VS Prepaid expenses | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 700 662.00 | 301.00 | 11 700 361.00 | 11 700 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 809 745.00 | 6 566.00 | | 28 809 745.00 |
