| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 216 714.00 | | 1 216 714.00 | 1 216 714.00 |
BH Other financial assets | 2 920.00 | | 2 920.00 | 2 920.00 |
BJ TOTAL (I) | 1 539 602.00 | | 1 539 602.00 | 1 539 602.00 |
BZ Other receivables | 41 399.00 | | 41 399.00 | 41 399.00 |
CF Cash and cash equivalents | 79 944.00 | | 79 944.00 | 79 944.00 |
CJ TOTAL (II) | 121 343.00 | | 121 343.00 | 121 343.00 |
CO Grand total (0 to V) | 1 660 945.00 | | 1 660 945.00 | 1 660 945.00 |
CS Evaluated investments - equity method | 319 968.00 | | 319 968.00 | 319 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 091 782.00 | 1 091 782.00 | | 1 091 782.00 |
DH Retained earnings | -230 872.00 | | | -230 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 085.00 | -230 872.00 | | -17 085.00 |
DL TOTAL (I) | 843 824.00 | 860 910.00 | | 843 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 796 778.00 | 1 010 264.00 | | 796 778.00 |
DX Trade payables and related accounts | 20 342.00 | 41 575.00 | | 20 342.00 |
EC TOTAL (IV) | 817 120.00 | 1 051 839.00 | | 817 120.00 |
EE Grand total (I to V) | 1 660 945.00 | 1 912 749.00 | | 1 660 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 66 917.00 | |
GF Total Operating Expenses (II) | | | 66 917.00 | |
GG - OPERATING RESULT (I - II) | | | -66 917.00 | |
GH Attributed profit or transferred loss (III) | | | 37 903.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GP Total financial income (V) | | | 12 863.00 | |
GU Total financial expenses (VI) | | | 934.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 50 766.00 | 14 942.00 | | 50 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 851.00 | 245 814.00 | | 67 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 085.00 | -230 872.00 | | -17 085.00 |
| |
| 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 | 1 690 565.00 | | 12 863.00 | 1 690 565.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 163 827.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 163 827.00 | 1 539 601.00 | |
I4 DECREASES Grand Total | | 163 827.00 | 1 539 601.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 690 565.00 | | 12 863.00 | 1 690 565.00 |
| |
| 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 | 20 342.00 | 20 342.00 | | 20 342.00 |
UP Loans | 1 216 713.00 | | 1 216 713.00 | 1 216 713.00 |
UT Other financial assets | 2 920.00 | | 2 920.00 | 2 920.00 |
VC Group and associates | 37 902.00 | 37 902.00 | | 37 902.00 |
VI Group and Associates | 796 777.00 | 796 777.00 | | 796 777.00 |
VM Income taxes | 3 495.00 | 3 495.00 | | 3 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 261 032.00 | 41 398.00 | 1 219 633.00 | 1 261 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 817 120.00 | 817 120.00 | | 817 120.00 |
