| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 24 984 125.00 | | 24 984 125.00 | 24 984 125.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 6 675 828.00 | | 6 675 828.00 | 6 675 828.00 |
CJ TOTAL (II) | 6 675 828.00 | | 6 675 828.00 | 6 675 828.00 |
CO Grand total (0 to V) | 31 659 953.00 | | 31 659 953.00 | 31 659 953.00 |
CU Other investments | 24 984 125.00 | | 24 984 125.00 | 24 984 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 993 713.00 | 9 993 713.00 | | 9 993 713.00 |
DH Retained earnings | -5 402 234.00 | -4 465 593.00 | | -5 402 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -937 875.00 | -936 640.00 | | -937 875.00 |
DL TOTAL (I) | 3 653 603.00 | 4 591 478.00 | | 3 653 603.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 976 435.00 | 27 976 434.00 | | 27 976 435.00 |
DX Trade payables and related accounts | 29 914.00 | 19 281.00 | | 29 914.00 |
EC TOTAL (IV) | 28 006 349.00 | 27 995 715.00 | | 28 006 349.00 |
EE Grand total (I to V) | 31 659 953.00 | 32 587 194.00 | | 31 659 953.00 |
EI Including equity loans | 27 976 435.00 | | | 27 976 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 83 413.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 83 413.00 | |
GG - OPERATING RESULT (I - II) | | | -83 413.00 | |
GR Interest and similar expenses | | | 854 461.00 | |
GU Total financial expenses (VI) | | | 854 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -854 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -937 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 937 875.00 | 936 640.00 | | 937 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -937 875.00 | -936 640.00 | | -937 875.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 24 984 125.00 | | | 24 984 125.00 |
I4 DECREASES Grand Total | 24 984 125.00 | | | 24 984 125.00 |
| |
| 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 | 15 205 943.00 | 215 373.00 | 14 990 570.00 | 15 205 943.00 |
8B Suppliers and Related Accounts | 29 914.00 | 29 914.00 | | 29 914.00 |
VI Group and Associates | 12 770 492.00 | 12 770 492.00 | | 12 770 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 006 349.00 | 13 015 779.00 | 14 990 570.00 | 28 006 349.00 |
