| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 77 305 697.00 | | 77 305 697.00 | 77 305 697.00 |
CF Cash and cash equivalents | 214 094.00 | | 214 094.00 | 214 094.00 |
CJ TOTAL (II) | 214 094.00 | | 214 094.00 | 214 094.00 |
CO Grand total (0 to V) | 77 519 791.00 | | 77 519 791.00 | 77 519 791.00 |
CS Evaluated investments - equity method | 77 305 697.00 | | 77 305 697.00 | 77 305 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -522 900.00 | | | -522 900.00 |
DL TOTAL (I) | -522 800.00 | | | -522 800.00 |
DU Loans and Debts from Credit Institutions (3) | 31 105 697.00 | | | 31 105 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 928 494.00 | | | 46 928 494.00 |
DX Trade payables and related accounts | 8 400.00 | | | 8 400.00 |
EC TOTAL (IV) | 78 042 591.00 | | | 78 042 591.00 |
EE Grand total (I to V) | 77 519 791.00 | | | 77 519 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 522 900.00 | |
GF Total Operating Expenses (II) | | | 522 900.00 | |
GG - OPERATING RESULT (I - II) | | | -522 900.00 | |
GP Total financial income (V) | | | 213 994.00 | |
GU Total financial expenses (VI) | | | 213 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -522 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 213 994.00 | | | 213 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 736 894.00 | | | 736 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -522 900.00 | | | -522 900.00 |
| |
| 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 | | | 77 305 697.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 77 305 697.00 | |
I4 DECREASES Grand Total | | | 77 305 697.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 77 305 697.00 | |
| |
| 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 | 31 105 697.00 | | | 31 105 697.00 |
8B Suppliers and Related Accounts | 8 400.00 | 8 400.00 | | 8 400.00 |
UL Receivables related to investments | 31 105 697.00 | | 31 105 697.00 | 31 105 697.00 |
VI Group and Associates | 46 928 494.00 | 46 928 494.00 | | 46 928 494.00 |
VJ Loans taken out during the year | 31 105 697.00 | | | 31 105 697.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 105 697.00 | | 31 105 697.00 | 31 105 697.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 042 591.00 | 46 936 894.00 | | 78 042 591.00 |
