| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 666 869.00 | | 5 666 869.00 | 5 666 869.00 |
CF Cash and cash equivalents | 10 195.00 | | 10 195.00 | 10 195.00 |
CJ TOTAL (II) | 10 195.00 | | 10 195.00 | 10 195.00 |
CO Grand total (0 to V) | 5 677 064.00 | | 5 677 064.00 | 5 677 064.00 |
CU Other investments | 5 666 869.00 | | 5 666 869.00 | 5 666 869.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 039 380.00 | 2 039 380.00 | | 2 039 380.00 |
DH Retained earnings | -54 791 937.00 | -52 873 728.00 | | -54 791 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 851 906.00 | -1 918 209.00 | | 851 906.00 |
DL TOTAL (I) | -51 900 651.00 | -52 752 557.00 | | -51 900 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 563 435.00 | 58 471 201.00 | | 57 563 435.00 |
DX Trade payables and related accounts | 14 280.00 | 12 861.00 | | 14 280.00 |
EC TOTAL (IV) | 57 577 715.00 | 58 484 062.00 | | 57 577 715.00 |
EE Grand total (I to V) | 5 677 064.00 | 5 731 506.00 | | 5 677 064.00 |
EG Accrued income and payables due within one year | 57 508 165.00 | 58 412 512.00 | | 57 508 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 21 594.00 | |
GF Total Operating Expenses (II) | | | 21 594.00 | |
GG - OPERATING RESULT (I - II) | | | -21 594.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 688 432.00 | |
GP Total financial income (V) | | | 3 688 432.00 | |
GR Interest and similar expenses | | | 2 814 932.00 | |
GU Total financial expenses (VI) | | | 2 814 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 873 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 851 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 688 432.00 | 956 161.00 | | 3 688 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 836 526.00 | 2 874 370.00 | | 2 836 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 851 906.00 | -1 918 209.00 | | 851 906.00 |
| |
| 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 | 5 666 869.00 | | | 5 666 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 666 869.00 | |
I4 DECREASES Grand Total | | | 5 666 869.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 666 869.00 | | | 5 666 869.00 |
| |
| 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 | 45 630 501.00 | 45 558 951.00 | | 45 630 501.00 |
8B Suppliers and Related Accounts | 14 280.00 | 14 280.00 | | 14 280.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 932 934.00 | 11 932 934.00 | | 11 932 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 577 715.00 | 57 506 165.00 | | 57 577 715.00 |
