| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | | | | |
CF Cash and cash equivalents | 6 042.00 | | 6 042.00 | 6 042.00 |
CJ TOTAL (II) | 6 042.00 | | 6 042.00 | 6 042.00 |
CO Grand total (0 to V) | 6 042.00 | | 6 042.00 | 6 042.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 032 776.00 | -1 673 695.00 | | -2 032 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 603 691.00 | -359 080.00 | | -14 603 691.00 |
DL TOTAL (I) | -16 635 466.00 | -2 031 776.00 | | -16 635 466.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 593 447.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 16 641 388.00 | 13 197 820.00 | | 16 641 388.00 |
DX Trade payables and related accounts | 119.00 | 3 153.00 | | 119.00 |
EC TOTAL (IV) | 16 641 508.00 | 16 794 419.00 | | 16 641 508.00 |
EE Grand total (I to V) | 6 042.00 | 14 762 644.00 | | 6 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 720.00 | |
GF Total Operating Expenses (II) | | | 3 720.00 | |
GG - OPERATING RESULT (I - II) | | | -3 720.00 | |
GR Interest and similar expenses | | | 174 377.00 | |
GU Total financial expenses (VI) | | | 174 377.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -174 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -178 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 001.00 | | | 1 001.00 |
HD Total exceptional income (VII) | 1 001.00 | | | 1 001.00 |
HF Exceptional expenses on capital transactions | 14 426 595.00 | | | 14 426 595.00 |
HH Total exceptional expenses (VIII) | 14 426 595.00 | | | 14 426 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 425 594.00 | | | -14 425 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 001.00 | | | 1 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 604 692.00 | 359 080.00 | | 14 604 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 603 691.00 | -359 080.00 | | -14 603 691.00 |
| |
| 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 | 14 748 802.00 | | | 14 748 802.00 |
I3 DECREASES Total Financial Fixed Assets | | 14 748 802.00 | | |
I4 DECREASES Grand Total | | 14 748 802.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 748 802.00 | | | 14 748 802.00 |
| |
| 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 | 16 641 388.00 | 16 641 388.00 | | 16 641 388.00 |
8B Suppliers and Related Accounts | 119.00 | 119.00 | | 119.00 |
VJ Loans taken out during the year | 3 590 667.00 | | | 3 590 667.00 |
VK Loans repaid during the year | 3 556 316.00 | | | 3 556 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 641 508.00 | 16 641 508.00 | | 16 641 508.00 |
