| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 332 574.00 | | 332 574.00 | 332 574.00 |
BF Loans | 11 938 413.00 | | 11 938 413.00 | 11 938 413.00 |
BJ TOTAL (I) | 31 649 876.00 | | 31 649 876.00 | 31 649 876.00 |
BZ Other receivables | 11 993 180.00 | | 11 993 180.00 | 11 993 180.00 |
CF Cash and cash equivalents | 4 867.00 | | 4 867.00 | 4 867.00 |
CJ TOTAL (II) | 11 998 047.00 | | 11 998 047.00 | 11 998 047.00 |
CO Grand total (0 to V) | 43 647 924.00 | | 43 647 924.00 | 43 647 924.00 |
CU Other investments | 19 378 889.00 | | 19 378 889.00 | 19 378 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 927 000.00 | 927 000.00 | | 12 927 000.00 |
DB Share, merger, contribution premiums, etc. | 280 345.00 | 280 345.00 | | 280 345.00 |
DH Retained earnings | -10 594 938.00 | -10 078 229.00 | | -10 594 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -668 843.00 | -516 709.00 | | -668 843.00 |
DL TOTAL (I) | 1 943 565.00 | -9 387 593.00 | | 1 943 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 704 174.00 | 41 039 135.00 | | 41 704 174.00 |
DX Trade payables and related accounts | 185.00 | | | 185.00 |
DZ Fixed asset liabilities and related accounts | | 3 119 304.00 | | |
EC TOTAL (IV) | 41 704 359.00 | 44 158 439.00 | | 41 704 359.00 |
EE Grand total (I to V) | 43 647 924.00 | 34 770 846.00 | | 43 647 924.00 |
EI Including equity loans | 41 704 174.00 | | | 41 704 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 185.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 185.00 | |
GG - OPERATING RESULT (I - II) | | | -12 185.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 23 952.00 | |
GP Total financial income (V) | | | 23 952.00 | |
GR Interest and similar expenses | | | 680 613.00 | |
GU Total financial expenses (VI) | | | 680 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -656 658.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -668 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 68 387.00 | | |
HH Total exceptional expenses (VIII) | | 68 387.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -68 387.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 955.00 | 4.00 | | 23 955.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 692 798.00 | 516 713.00 | | 692 798.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -668 843.00 | -516 709.00 | | -668 843.00 |
| |
| 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 | 33 425 436.00 | | 1 343 744.00 | 33 425 436.00 |
I4 DECREASES Grand Total | | 3 119 304.00 | 31 649 876.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 119 304.00 | 31 649 876.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 425 436.00 | | 1 343 744.00 | 33 425 436.00 |
| |
| 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 | 41 704 174.00 | 485 174.00 | 41 219 000.00 | 41 704 174.00 |
8B Suppliers and Related Accounts | 185.00 | 185.00 | | 185.00 |
UX Other trade receivables | 11 993 180.00 | 11 993 180.00 | | 11 993 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 993 180.00 | 11 993 180.00 | | 11 993 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 704 359.00 | 485 359.00 | 41 219 000.00 | 41 704 359.00 |
