| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 808 166.00 | | 3 808 166.00 | 3 808 166.00 |
BZ Other receivables | 32 795 508.00 | | 32 795 508.00 | 32 795 508.00 |
CF Cash and cash equivalents | 1 055.00 | | 1 055.00 | 1 055.00 |
CJ TOTAL (II) | 32 796 563.00 | | 32 796 563.00 | 32 796 563.00 |
CO Grand total (0 to V) | 36 604 729.00 | | 36 604 729.00 | 36 604 729.00 |
CU Other investments | 3 808 166.00 | | 3 808 166.00 | 3 808 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 816 566.00 | 3 816 566.00 | | 3 816 566.00 |
DH Retained earnings | -122 968.00 | -115 832.00 | | -122 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 125.00 | -7 135.00 | | -8 125.00 |
DL TOTAL (I) | 3 685 473.00 | 3 693 598.00 | | 3 685 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 2 600.00 | 2 600.00 | | 2 600.00 |
DY Tax and social security liabilities | 320.00 | | | 320.00 |
EA Other liabilities | 32 916 336.00 | 37 098 390.00 | | 32 916 336.00 |
EC TOTAL (IV) | 32 919 256.00 | 37 100 990.00 | | 32 919 256.00 |
EE Grand total (I to V) | 36 604 729.00 | 40 794 588.00 | | 36 604 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 534.00 | |
FX Taxes, duties, and similar payments | | | 320.00 | |
GF Total Operating Expenses (II) | | | 4 854.00 | |
GG - OPERATING RESULT (I - II) | | | -4 854.00 | |
GL Other interest and similar income | | | 745 675.00 | |
GP Total financial income (V) | | | 745 675.00 | |
GR Interest and similar expenses | | | 748 946.00 | |
GU Total financial expenses (VI) | | | 748 946.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 745 675.00 | 827 325.00 | | 745 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 753 800.00 | 834 460.00 | | 753 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 125.00 | -7 135.00 | | -8 125.00 |
| |
| 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 | 3 808 166.00 | | | 3 808 166.00 |
I3 DECREASES Total Financial Fixed Assets | 3 808 166.00 | | | 3 808 166.00 |
I4 DECREASES Grand Total | 3 808 166.00 | | | 3 808 166.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 808 166.00 | | | 3 808 166.00 |
| |
| 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 | 2 600.00 | 2 600.00 | | 2 600.00 |
VC Group and associates | 32 795 508.00 | 745 675.00 | 32 049 833.00 | 32 795 508.00 |
VI Group and Associates | 32 916 336.00 | 748 946.00 | 32 167 390.00 | 32 916 336.00 |
VQ Other Taxes, Duties, and Similar Debts | 320.00 | 320.00 | | 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 795 508.00 | 745 675.00 | 32 049 833.00 | 32 795 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 919 256.00 | 751 866.00 | | 32 919 256.00 |
