| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000 999.00 | | 2 000 999.00 | 2 000 999.00 |
CF Cash and cash equivalents | 5 665.00 | | 5 665.00 | 5 665.00 |
CJ TOTAL (II) | 5 665.00 | | 5 665.00 | 5 665.00 |
CO Grand total (0 to V) | 2 006 664.00 | | 2 006 664.00 | 2 006 664.00 |
CU Other investments | 2 000 999.00 | | 2 000 999.00 | 2 000 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 307 000.00 | 537 000.00 | | 2 307 000.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -44 787 952.00 | -40 507 449.00 | | -44 787 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 724 519.00 | -4 280 504.00 | | -11 724 519.00 |
DL TOTAL (I) | -54 205 471.00 | -44 250 952.00 | | -54 205 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 704 744.00 | 4 260 128.00 | | 11 704 744.00 |
DX Trade payables and related accounts | 14 808.00 | 14 321.00 | | 14 808.00 |
EA Other liabilities | 44 492 584.00 | 40 232 442.00 | | 44 492 584.00 |
EC TOTAL (IV) | 56 212 135.00 | 44 506 892.00 | | 56 212 135.00 |
EE Grand total (I to V) | 2 006 664.00 | 255 939.00 | | 2 006 664.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 19 762.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 19 762.00 | |
GG - OPERATING RESULT (I - II) | | | -19 761.00 | |
GR Interest and similar expenses | | | 11 704 757.00 | |
GU Total financial expenses (VI) | | | 11 704 757.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 704 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 724 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 724 519.00 | 4 280 504.00 | | 11 724 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 724 519.00 | -4 280 504.00 | | -11 724 519.00 |
| |
| 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 | 250 999.00 | | 1 750 000.00 | 250 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000 999.00 | |
I4 DECREASES Grand Total | | | 2 000 999.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 999.00 | | 1 750 000.00 | 250 999.00 |
| |
| 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 | 11 704 744.00 | 11 704 744.00 | | 11 704 744.00 |
8B Suppliers and Related Accounts | 14 808.00 | 14 808.00 | | 14 808.00 |
VI Group and Associates | 44 492 584.00 | 44 492 584.00 | | 44 492 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 212 135.00 | 56 212 135.00 | | 56 212 135.00 |
