| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 161 005.00 | | 11 161 005.00 | 11 161 005.00 |
BZ Other receivables | 229.00 | | 229.00 | 229.00 |
CF Cash and cash equivalents | 30 472.00 | | 30 472.00 | 30 472.00 |
CJ TOTAL (II) | 30 701.00 | | 30 701.00 | 30 701.00 |
CO Grand total (0 to V) | 11 191 706.00 | | 11 191 706.00 | 11 191 706.00 |
CU Other investments | 11 161 005.00 | | 11 161 005.00 | 11 161 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -532 642.00 | -420 738.00 | | -532 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -105 567.00 | -111 904.00 | | -105 567.00 |
DL TOTAL (I) | -635 709.00 | -530 142.00 | | -635 709.00 |
DU Loans and Debts from Credit Institutions (3) | 10 573 964.00 | 10 573 964.00 | | 10 573 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 249 162.00 | 1 143 814.00 | | 1 249 162.00 |
DX Trade payables and related accounts | 4 290.00 | 4 166.00 | | 4 290.00 |
EC TOTAL (IV) | 11 827 416.00 | 11 721 944.00 | | 11 827 416.00 |
EE Grand total (I to V) | 11 191 706.00 | 11 191 801.00 | | 11 191 706.00 |
EG Accrued income and payables due within one year | 1 257 416.00 | 11 721 944.00 | | 1 257 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 365.00 | |
GF Total Operating Expenses (II) | | | 5 365.00 | |
GG - OPERATING RESULT (I - II) | | | -5 365.00 | |
GR Interest and similar expenses | | | 100 495.00 | |
GU Total financial expenses (VI) | | | 100 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -105 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 292.00 | | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 292.00 | | | 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292.00 | | | 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 859.00 | 111 904.00 | | 105 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -105 567.00 | -111 904.00 | | -105 567.00 |
| |
| 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 | 11 161 005.00 | | | 11 161 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 161 005.00 | |
I4 DECREASES Grand Total | | | 11 161 005.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 161 005.00 | | | 11 161 005.00 |
| |
| 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 | 4 290.00 | 4 290.00 | | 4 290.00 |
VH Loans with a maturity of more than one year at origin | 10 573 964.00 | 3 964.00 | 10 570 000.00 | 10 573 964.00 |
VI Group and Associates | 1 249 162.00 | 1 249 162.00 | | 1 249 162.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 229.00 | 229.00 | | 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229.00 | 229.00 | | 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 827 416.00 | 1 257 416.00 | 10 570 000.00 | 11 827 416.00 |
