| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 50 551 024.00 | | 50 551 024.00 | 50 551 024.00 |
CF Cash and cash equivalents | 179 769.00 | | 179 769.00 | 179 769.00 |
CJ TOTAL (II) | 50 730 793.00 | | 50 730 793.00 | 50 730 793.00 |
CO Grand total (0 to V) | 50 730 793.00 | | 50 730 793.00 | 50 730 793.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -718 110.00 | 42 661.00 | | -718 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 422 179.00 | -760 771.00 | | 50 422 179.00 |
DL TOTAL (I) | 50 704 069.00 | 281 890.00 | | 50 704 069.00 |
DQ Provisions for Expenses | | 12 941 906.00 | | |
DR TOTAL (IV) | | 12 941 906.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 2 364.00 | | |
DX Trade payables and related accounts | 26 724.00 | 26 732.00 | | 26 724.00 |
EC TOTAL (IV) | 26 724.00 | 29 096.00 | | 26 724.00 |
EE Grand total (I to V) | 50 730 793.00 | 13 252 892.00 | | 50 730 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 30 305.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 30 430.00 | |
GG - OPERATING RESULT (I - II) | | | -30 430.00 | |
GL Other interest and similar income | | | 3 157.00 | |
GP Total financial income (V) | | | 3 157.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 13 043 479.00 | | | 13 043 479.00 |
HD Total exceptional income (VII) | 13 043 479.00 | | | 13 043 479.00 |
HG Exceptional depreciation and provisions | 101 573.00 | 752 073.00 | | 101 573.00 |
HH Total exceptional expenses (VIII) | 101 573.00 | 752 073.00 | | 101 573.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 941 906.00 | -752 073.00 | | 12 941 906.00 |
HK Income tax | -37 507 545.00 | -4 568.00 | | -37 507 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 046 636.00 | 13 004.00 | | 13 046 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -37 375 542.00 | 773 775.00 | | -37 375 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 422 179.00 | -760 771.00 | | 50 422 179.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 12 941 906.00 | 101 573.00 | 13 043 479.00 | 12 941 906.00 |
7C Grand total | 12 941 906.00 | 101 573.00 | 13 043 479.00 | 12 941 906.00 |
UJ - Exceptional | | 101 573.00 | 13 043 479.00 | |
| |
| 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 | 26 724.00 | 26 724.00 | | 26 724.00 |
VC Group and associates | 50 551 024.00 | | | 50 551 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 551 024.00 | 50 551 624.00 | | 50 551 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 724.00 | 26 724.00 | | 26 724.00 |
