| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 21 074 000.00 | | 21 074 000.00 | 21 074 000.00 |
BZ Other receivables | 5 642 500.00 | | 5 642 500.00 | 5 642 500.00 |
CF Cash and cash equivalents | 730 720.00 | | 730 720.00 | 730 720.00 |
CJ TOTAL (II) | 6 373 219.00 | | 6 373 219.00 | 6 373 219.00 |
CO Grand total (0 to V) | 27 447 219.00 | | 27 447 219.00 | 27 447 219.00 |
CR Shares due in more than one year | 5 000 000.00 | | | 5 000 000.00 |
CU Other investments | 21 074 000.00 | | 21 074 000.00 | 21 074 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -94 623.00 | | | -94 623.00 |
DL TOTAL (I) | -84 623.00 | | | -84 623.00 |
DU Loans and Debts from Credit Institutions (3) | 3 852 978.00 | | | 3 852 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 678 864.00 | | | 23 678 864.00 |
EC TOTAL (IV) | 27 531 842.00 | | | 27 531 842.00 |
EE Grand total (I to V) | 27 447 219.00 | | | 27 447 219.00 |
EG Accrued income and payables due within one year | 27 531 842.00 | | | 27 531 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 294 887.00 | | 294 887.00 | 294 887.00 |
FJ Net sales | 294 887.00 | | 294 887.00 | 294 887.00 |
FR Total operating income (I) | | | 294 887.00 | |
FW Other purchases and external expenses | | | 173 408.00 | |
GF Total Operating Expenses (II) | | | 173 408.00 | |
GG - OPERATING RESULT (I - II) | | | 121 478.00 | |
GR Interest and similar expenses | | | 216 101.00 | |
GU Total financial expenses (VI) | | | 216 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -216 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -94 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 294 887.00 | | | 294 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 389 509.00 | | | 389 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -94 623.00 | | | -94 623.00 |
| |
| 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 | | | 21 074 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 21 074 000.00 | |
I4 DECREASES Grand Total | | | 21 074 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 21 074 000.00 | |
