| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 29 780 695.00 | | 29 780 695.00 | 29 780 695.00 |
BZ Other receivables | 12 770 398.00 | | 12 770 398.00 | 12 770 398.00 |
CF Cash and cash equivalents | 1 416 142.00 | | 1 416 142.00 | 1 416 142.00 |
CJ TOTAL (II) | 14 186 540.00 | | 14 186 540.00 | 14 186 540.00 |
CO Grand total (0 to V) | 43 967 235.00 | | 43 967 235.00 | 43 967 235.00 |
CU Other investments | 29 780 695.00 | | 29 780 695.00 | 29 780 695.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 201 000.00 | 9 201 000.00 | | 9 201 000.00 |
DD Legal reserve (1) | 252 335.00 | 252 335.00 | | 252 335.00 |
DH Retained earnings | 273 349.00 | 1 148 758.00 | | 273 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 123 694.00 | -875 409.00 | | -1 123 694.00 |
DL TOTAL (I) | 8 602 990.00 | 9 726 684.00 | | 8 602 990.00 |
DP Provisions for Risks | | 69 680.00 | | |
DR TOTAL (IV) | | 69 680.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35 347 845.00 | 34 191 759.00 | | 35 347 845.00 |
DX Trade payables and related accounts | 16 400.00 | 38 500.00 | | 16 400.00 |
EC TOTAL (IV) | 35 364 245.00 | 34 230 259.00 | | 35 364 245.00 |
EE Grand total (I to V) | 43 967 235.00 | 44 026 623.00 | | 43 967 235.00 |
EI Including equity loans | 35 347 845.00 | | | 35 347 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 116 211.00 | |
GF Total Operating Expenses (II) | | | 116 211.00 | |
GG - OPERATING RESULT (I - II) | | | -116 211.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 149 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 149 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -116 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 250 869.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 123 694.00 | 1 126 278.00 | | 1 123 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 123 694.00 | -875 409.00 | | -1 123 694.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 69 680.00 | | 69 680.00 | 69 680.00 |
7C Grand total | 69 680.00 | | 69 680.00 | 69 680.00 |
UG - Financial | | | -69 680.00 | |
| |
| 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 | 13 800 000.00 | | | 13 800 000.00 |
8B Suppliers and Related Accounts | 16 400.00 | 16 400.00 | | 16 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 327 569.00 | 11 327 569.00 | | 11 327 569.00 |
VC Group and associates | 10 694 096.00 | 10 694 096.00 | | 10 694 096.00 |
VI Group and Associates | 10 220 276.00 | 10 220 276.00 | | 10 220 276.00 |
VM Income taxes | 2 076 302.00 | 2 076 302.00 | | 2 076 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 770 398.00 | 12 770 398.00 | | 12 770 398.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 364 245.00 | 21 564 245.00 | | 35 364 245.00 |
