| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 728 918.00 | | 30 728 918.00 | 30 728 918.00 |
BZ Other receivables | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 40 113.00 | | 40 113.00 | 40 113.00 |
CJ TOTAL (II) | 40 189.00 | | 40 189.00 | 40 189.00 |
CO Grand total (0 to V) | 30 769 107.00 | | 30 769 107.00 | 30 769 107.00 |
CU Other investments | 30 728 918.00 | | 30 728 918.00 | 30 728 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000 000.00 | 3 000 000.00 | | 3 000 000.00 |
DB Share, merger, contribution premiums, etc. | 10 000 100.00 | 10 000 100.00 | | 10 000 100.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | -1 842 129.00 | -1 693 557.00 | | -1 842 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -258 090.00 | -148 572.00 | | -258 090.00 |
DL TOTAL (I) | 11 199 880.00 | 11 457 971.00 | | 11 199 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 549 731.00 | 19 842 176.00 | | 19 549 731.00 |
DX Trade payables and related accounts | 19 495.00 | 18 230.00 | | 19 495.00 |
EC TOTAL (IV) | 19 569 226.00 | 19 860 406.00 | | 19 569 226.00 |
EE Grand total (I to V) | 30 769 107.00 | 31 318 376.00 | | 30 769 107.00 |
EG Accrued income and payables due within one year | 19 569 226.00 | 19 860 406.00 | | 19 569 226.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 534.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 25 535.00 | |
GG - OPERATING RESULT (I - II) | | | -25 535.00 | |
GR Interest and similar expenses | | | 232 556.00 | |
GU Total financial expenses (VI) | | | 232 556.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -232 556.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -258 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 556.00 | | |
HH Total exceptional expenses (VIII) | | 3 556.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 556.00 | | |
HK Income tax | | -188 857.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 258 090.00 | 148 572.00 | | 258 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -258 090.00 | -148 572.00 | | -258 090.00 |
| |
| 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 | 30 728 918.00 | | | 30 728 918.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 728 918.00 | |
I4 DECREASES Grand Total | | | 30 728 918.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 728 918.00 | | | 30 728 918.00 |
| |
| 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 | 19 495.00 | 19 495.00 | | 19 495.00 |
VI Group and Associates | 19 549 731.00 | 19 549 731.00 | | 19 549 731.00 |
VN Other taxes, similar payments | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76.00 | 76.00 | | 76.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 569 226.00 | 19 569 226.00 | | 19 569 226.00 |
