| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 337 178.00 | | 2 337 178.00 | 2 337 178.00 |
BJ TOTAL (I) | 2 347 177.00 | | 2 347 177.00 | 2 347 177.00 |
CF Cash and cash equivalents | 9 470.00 | | 9 470.00 | 9 470.00 |
CJ TOTAL (II) | 9 470.00 | | 9 470.00 | 9 470.00 |
CO Grand total (0 to V) | 2 356 647.00 | | 2 356 647.00 | 2 356 647.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 339 000.00 | 10 000.00 | | 339 000.00 |
DD Legal reserve (1) | 41 074.00 | | | 41 074.00 |
DH Retained earnings | | -59 815.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -151 540.00 | -420 112.00 | | -151 540.00 |
DL TOTAL (I) | 228 533.00 | -469 926.00 | | 228 533.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 109 928.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 692 782.00 | | | 1 692 782.00 |
DX Trade payables and related accounts | 27 869.00 | | | 27 869.00 |
DZ Fixed asset liabilities and related accounts | | 18 370.00 | | |
EA Other liabilities | 407 463.00 | 717 437.00 | | 407 463.00 |
EC TOTAL (IV) | 2 128 113.00 | 1 845 735.00 | | 2 128 113.00 |
EE Grand total (I to V) | 2 356 647.00 | 1 375 808.00 | | 2 356 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 951.00 | |
GF Total Operating Expenses (II) | | | 24 951.00 | |
GG - OPERATING RESULT (I - II) | | | -24 951.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 491.00 | |
GP Total financial income (V) | | | 21 491.00 | |
GR Interest and similar expenses | | | 148 080.00 | |
GU Total financial expenses (VI) | | | 148 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -126 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -151 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 491.00 | 14 492.00 | | 21 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 031.00 | 434 604.00 | | 173 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -151 540.00 | -420 112.00 | | -151 540.00 |
| |
| 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 | 1 359 886.00 | | 987 291.00 | 1 359 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 347 177.00 | |
I4 DECREASES Grand Total | | | 2 347 177.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 359 886.00 | | 987 291.00 | 1 359 886.00 |
| |
| 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 | 1 622 494.00 | 1 622 494.00 | | 1 622 494.00 |
8B Suppliers and Related Accounts | 27 869.00 | 27 869.00 | | 27 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 407 463.00 | 407 463.00 | | 407 463.00 |
UL Receivables related to investments | 2 337 178.00 | 2 337 178.00 | | 2 337 178.00 |
VI Group and Associates | 70 288.00 | 70 288.00 | | 70 288.00 |
VJ Loans taken out during the year | 1 053 495.00 | | | 1 053 495.00 |
VK Loans repaid during the year | 890 000.00 | | | 890 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 337 178.00 | 2 337 178.00 | | 2 337 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 128 113.00 | 2 128 113.00 | | 2 128 113.00 |
