| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 000 000.00 | | 36 000 000.00 | 36 000 000.00 |
BZ Other receivables | 840 045.00 | | 840 045.00 | 840 045.00 |
CD Marketable securities | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
CF Cash and cash equivalents | 9 802.00 | | 9 802.00 | 9 802.00 |
CJ TOTAL (II) | 4 849 847.00 | | 4 849 847.00 | 4 849 847.00 |
CO Grand total (0 to V) | 40 951 686.00 | | 40 951 686.00 | 40 951 686.00 |
CU Other investments | 36 000 000.00 | | 36 000 000.00 | 36 000 000.00 |
CW Deferred expenses or loan issuance costs | 101 839.00 | | 101 839.00 | 101 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 150 000.00 | 15 150 000.00 | | 15 150 000.00 |
DD Legal reserve (1) | 316 735.00 | 179 684.00 | | 316 735.00 |
DG Other reserves | 6 017 946.00 | 3 413 996.00 | | 6 017 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -261 360.00 | 2 741 001.00 | | -261 360.00 |
DL TOTAL (I) | 21 223 321.00 | 21 484 681.00 | | 21 223 321.00 |
DU Loans and Debts from Credit Institutions (3) | 15 058 259.00 | 15 055 514.00 | | 15 058 259.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 078 813.00 | 4 137 035.00 | | 4 078 813.00 |
DX Trade payables and related accounts | 14 280.00 | 4 852.00 | | 14 280.00 |
DY Tax and social security liabilities | 577 013.00 | | | 577 013.00 |
EC TOTAL (IV) | 19 728 365.00 | 19 197 401.00 | | 19 728 365.00 |
EE Grand total (I to V) | 40 951 686.00 | 40 682 082.00 | | 40 951 686.00 |
EG Accrued income and payables due within one year | 19 728 365.00 | 7 197 401.00 | | 19 728 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 442.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 154.00 | |
GF Total Operating Expenses (II) | | | 54 596.00 | |
GG - OPERATING RESULT (I - II) | | | -54 596.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 307 221.00 | |
GU Total financial expenses (VI) | | | 307 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -307 221.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -361 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 704.00 | | | 704.00 |
HH Total exceptional expenses (VIII) | 704.00 | | | 704.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -704.00 | | | -704.00 |
HK Income tax | -101 161.00 | -143 853.00 | | -101 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 3 000 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 360.00 | 258 999.00 | | 261 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -261 360.00 | 2 741 001.00 | | -261 360.00 |
| |
| 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 | 36 000 000.00 | | | 36 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 000 000.00 | |
I4 DECREASES Grand Total | | | 36 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 000 000.00 | | | 36 000 000.00 |
| |
| 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 | 14 280.00 | 14 280.00 | | 14 280.00 |
8E Income Taxes | 577 013.00 | 577 013.00 | | 577 013.00 |
VC Group and associates | 840 045.00 | 840 045.00 | | 840 045.00 |
VG Loans with a maturity of up to one year at origin | 15 058 259.00 | 4 058 259.00 | 11 000 000.00 | 15 058 259.00 |
VI Group and Associates | 4 078 813.00 | 4 078 813.00 | | 4 078 813.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 840 045.00 | 840 045.00 | | 840 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 728 365.00 | 8 728 365.00 | 11 000 000.00 | 19 728 365.00 |
