| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 181 249.00 | | 181 249.00 | 181 249.00 |
BZ Other receivables | 3 583 613.00 | | 3 583 613.00 | 3 583 613.00 |
CJ TOTAL (II) | 3 583 613.00 | | 3 583 613.00 | 3 583 613.00 |
CO Grand total (0 to V) | 3 764 863.00 | | 3 764 863.00 | 3 764 863.00 |
CU Other investments | 181 249.00 | | 181 249.00 | 181 249.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 525.00 | 9 525.00 | | 9 525.00 |
DD Legal reserve (1) | 953.00 | 953.00 | | 953.00 |
DF Regulated reserves (1) | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | -1 961 765.00 | -2 067 153.00 | | -1 961 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403 742.00 | 105 387.00 | | 403 742.00 |
DL TOTAL (I) | -1 547 542.00 | -1 951 284.00 | | -1 547 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 304 743.00 | 5 224 759.00 | | 5 304 743.00 |
DX Trade payables and related accounts | 7 662.00 | 7 511.00 | | 7 662.00 |
EC TOTAL (IV) | 5 312 405.00 | 5 232 270.00 | | 5 312 405.00 |
EE Grand total (I to V) | 3 764 863.00 | 3 280 986.00 | | 3 764 863.00 |
EI Including equity loans | 5 304 743.00 | | | 5 304 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 267.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 9 267.00 | |
GG - OPERATING RESULT (I - II) | | | -9 267.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 440 259.00 | |
GL Other interest and similar income | | | 41 774.00 | |
GP Total financial income (V) | | | 482 033.00 | |
GR Interest and similar expenses | | | 69 024.00 | |
GU Total financial expenses (VI) | | | 69 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 413 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 403 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 482 033.00 | 190 114.00 | | 482 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 291.00 | 84 727.00 | | 78 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403 742.00 | 105 387.00 | | 403 742.00 |
| |
| 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 | 181 249.00 | | | 181 249.00 |
I3 DECREASES Total Financial Fixed Assets | | | 181 249.00 | |
I4 DECREASES Grand Total | | | 181 249.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 181 249.00 | | | 181 249.00 |
| |
| 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 | 7 662.00 | 7 662.00 | | 7 662.00 |
VB VAT | 21 225.00 | 21 225.00 | | 21 225.00 |
VC Group and associates | 3 421 139.00 | 3 421 139.00 | | 3 421 139.00 |
VI Group and Associates | 5 304 743.00 | 5 304 743.00 | | 5 304 743.00 |
VM Income taxes | 140 451.00 | 140 451.00 | | 140 451.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 799.00 | 799.00 | | 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 583 613.00 | 3 583 613.00 | | 3 583 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 312 405.00 | 5 312 405.00 | | 5 312 405.00 |
