| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
BZ Other receivables | 6 810 197.00 | | 6 810 197.00 | 6 810 197.00 |
CF Cash and cash equivalents | 4 263.00 | | 4 263.00 | 4 263.00 |
CJ TOTAL (II) | 6 814 460.00 | | 6 814 460.00 | 6 814 460.00 |
CO Grand total (0 to V) | 10 014 460.00 | | 10 014 460.00 | 10 014 460.00 |
CU Other investments | 3 200 000.00 | | 3 200 000.00 | 3 200 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 883 835.00 | -1 529 725.00 | | -1 883 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -370 805.00 | -354 110.00 | | -370 805.00 |
DL TOTAL (I) | -2 244 640.00 | -1 873 830.00 | | -2 244 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 251 455.00 | 11 411 100.00 | | 12 251 455.00 |
DX Trade payables and related accounts | 7 644.00 | 5 504.00 | | 7 644.00 |
DY Tax and social security liabilities | | 4 000.00 | | |
EC TOTAL (IV) | 12 259 099.00 | 11 420 604.00 | | 12 259 099.00 |
EE Grand total (I to V) | 10 014 460.00 | 9 546 769.00 | | 10 014 460.00 |
EG Accrued income and payables due within one year | 12 259 099.00 | 11 420 604.00 | | 12 259 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 000.00 | |
FR Total operating income (I) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 4 524.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 524.00 | |
GG - OPERATING RESULT (I - II) | | | -524.00 | |
GL Other interest and similar income | | | 470 074.00 | |
GP Total financial income (V) | | | 470 074.00 | |
GR Interest and similar expenses | | | 840 355.00 | |
GU Total financial expenses (VI) | | | 840 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -370 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -370 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 474 074.00 | 488 370.00 | | 474 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 844 879.00 | 842 480.00 | | 844 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -370 805.00 | -354 110.00 | | -370 805.00 |
| |
| 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 | 10 948 491.00 | | | 10 948 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 948 491.00 | |
I4 DECREASES Grand Total | | | 10 948 491.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 948 491.00 | | | 10 948 491.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
Z9 Charges to be distributed or loan issue costs | 882 945.00 | | 19 194.00 | 882 945.00 |
| |
| 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 | 9 455.00 | 9 455.00 | | 9 455.00 |
8E Income Taxes | 621 085.00 | 621 085.00 | | 621 085.00 |
VC Group and associates | 61 970 228.00 | 61 970 228.00 | | 61 970 228.00 |
VG Loans with a maturity of up to one year at origin | 55 909 157.00 | 2 472 848.00 | 10 075 117.00 | 55 909 157.00 |
VH Loans with a maturity of more than one year at origin | 1 063 249.00 | 1 063 249.00 | | 1 063 249.00 |
VI Group and Associates | 18 629 945.00 | 18 629 945.00 | | 18 629 945.00 |
VJ Loans taken out during the year | 17 669 370.00 | | | 17 669 370.00 |
VK Loans repaid during the year | 5 477 769.00 | | | 5 477 769.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 970 228.00 | 61 970 228.00 | | 61 970 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 232 891.00 | 22 796 582.00 | 10 075 117.00 | 76 232 891.00 |
