| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 488 450.00 | | 10 488 450.00 | 10 488 450.00 |
BZ Other receivables | 14 968 532.00 | | 14 968 532.00 | 14 968 532.00 |
CF Cash and cash equivalents | 902 309.00 | | 902 309.00 | 902 309.00 |
CJ TOTAL (II) | 15 870 842.00 | | 15 870 842.00 | 15 870 842.00 |
CO Grand total (0 to V) | 26 359 292.00 | | 26 359 292.00 | 26 359 292.00 |
CU Other investments | 10 488 450.00 | | 10 488 450.00 | 10 488 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 102.00 | 102.00 | | 102.00 |
DG Other reserves | 1 942.00 | 1 942.00 | | 1 942.00 |
DH Retained earnings | -64 015.00 | -41 296.00 | | -64 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 291.00 | -22 720.00 | | 135 291.00 |
DL TOTAL (I) | 1 073 320.00 | 938 029.00 | | 1 073 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 259 900.00 | 16 156 864.00 | | 25 259 900.00 |
DX Trade payables and related accounts | 26 071.00 | 27 486.00 | | 26 071.00 |
EC TOTAL (IV) | 25 285 971.00 | 16 184 350.00 | | 25 285 971.00 |
EE Grand total (I to V) | 26 359 292.00 | 17 122 379.00 | | 26 359 292.00 |
EG Accrued income and payables due within one year | 25 285 971.00 | 16 184 350.00 | | 25 285 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 46 550.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 46 550.00 | |
GG - OPERATING RESULT (I - II) | | | -46 550.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 455 968.00 | |
GP Total financial income (V) | | | 455 968.00 | |
GR Interest and similar expenses | | | 274 127.00 | |
GU Total financial expenses (VI) | | | 274 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 455 968.00 | 134 416.00 | | 455 968.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 320 677.00 | 157 136.00 | | 320 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 291.00 | -22 720.00 | | 135 291.00 |
| |
| 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 | 5 487 450.00 | | 5 001 000.00 | 5 487 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 487 450.00 | | 5 001 000.00 | 5 487 450.00 |
| |
| 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 | 26 071.00 | 26 071.00 | | 26 071.00 |
VC Group and associates | 14 968 161.00 | 14 968 161.00 | | 14 968 161.00 |
VI Group and Associates | 25 259 900.00 | 25 259 900.00 | | 25 259 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 372.00 | 372.00 | | 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 968 532.00 | 14 968 532.00 | | 14 968 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 285 971.00 | 25 285 971.00 | | 25 285 971.00 |
