| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 000.00 | 15 000.00 | | 15 000.00 |
BZ Other receivables | 5 669 586.00 | 1 929 612.00 | 3 739 974.00 | 5 669 586.00 |
CF Cash and cash equivalents | 35 391.00 | | 35 391.00 | 35 391.00 |
CJ TOTAL (II) | 5 704 977.00 | 1 929 612.00 | 3 775 365.00 | 5 704 977.00 |
CO Grand total (0 to V) | 5 719 977.00 | 1 944 612.00 | 3 775 365.00 | 5 719 977.00 |
CS Evaluated investments - equity method | | | | |
CU Other investments | 15 000.00 | 15 000.00 | | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 222 911.00 | -259.00 | | -1 222 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -915 311.00 | -1 222 651.00 | | -915 311.00 |
DL TOTAL (I) | -2 137 221.00 | -1 221 911.00 | | -2 137 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 901 645.00 | 6 272 642.00 | | 5 901 645.00 |
DX Trade payables and related accounts | 10 942.00 | 38 203.00 | | 10 942.00 |
EC TOTAL (IV) | 5 912 587.00 | 6 310 845.00 | | 5 912 587.00 |
EE Grand total (I to V) | 3 775 365.00 | 5 088 934.00 | | 3 775 365.00 |
EG Accrued income and payables due within one year | 5 912 587.00 | 6 310 845.00 | | 5 912 587.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 591.00 | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 11 671.00 | |
GG - OPERATING RESULT (I - II) | | | -11 671.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 193 098.00 | |
GP Total financial income (V) | | | 193 098.00 | |
GQ Financial allocations to depreciation and provisions | | | 921 613.00 | |
GR Interest and similar expenses | | | 175 125.00 | |
GU Total financial expenses (VI) | | | 1 096 738.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -903 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -915 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 9 630.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 193 098.00 | 118 017.00 | | 193 098.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 108 409.00 | 1 340 669.00 | | 1 108 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -915 311.00 | -1 222 651.00 | | -915 311.00 |
| |
| 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 | 17 150.00 | | | 17 150.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 150.00 | 15 000.00 | |
I4 DECREASES Grand Total | | 2 150.00 | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 150.00 | | | 17 150.00 |
| |
| 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 | 10 942.00 | 10 942.00 | | 10 942.00 |
VB VAT | 11 025.00 | 11 025.00 | | 11 025.00 |
VC Group and associates | 5 658 200.00 | 5 658 200.00 | | 5 658 200.00 |
VI Group and Associates | 5 901 645.00 | 5 901 645.00 | | 5 901 645.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 362.00 | 362.00 | | 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 669 586.00 | 5 669 586.00 | | 5 669 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 912 587.00 | 5 912 587.00 | | 5 912 587.00 |
