| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 20 991 355.00 | | 20 991 355.00 | 20 991 355.00 |
BZ Other receivables | 1 276 152.00 | | 1 276 152.00 | 1 276 152.00 |
CF Cash and cash equivalents | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 1 277 152.00 | | 1 277 152.00 | 1 277 152.00 |
CO Grand total (0 to V) | 22 268 507.00 | | 22 268 507.00 | 22 268 507.00 |
CU Other investments | 20 991 355.00 | | 20 991 355.00 | 20 991 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 791 408.00 | 2 791 408.00 | | 2 791 408.00 |
DB Share, merger, contribution premiums, etc. | 11 165 632.00 | 11 165 632.00 | | 11 165 632.00 |
DH Retained earnings | -3 181 683.00 | -2 418 326.00 | | -3 181 683.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -852 353.00 | -763 357.00 | | -852 353.00 |
DL TOTAL (I) | 9 923 004.00 | 10 775 357.00 | | 9 923 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 241 590.00 | 11 500 512.00 | | 12 241 590.00 |
DX Trade payables and related accounts | 91 019.00 | 12 375.00 | | 91 019.00 |
DY Tax and social security liabilities | 12 894.00 | | | 12 894.00 |
EC TOTAL (IV) | 12 345 503.00 | 11 512 886.00 | | 12 345 503.00 |
EE Grand total (I to V) | 22 268 507.00 | 22 288 244.00 | | 22 268 507.00 |
EG Accrued income and payables due within one year | 3 082 029.00 | 2 249 412.00 | | 3 082 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 98 359.00 | |
FX Taxes, duties, and similar payments | | | 943.00 | |
GF Total Operating Expenses (II) | | | 99 302.00 | |
GG - OPERATING RESULT (I - II) | | | -99 302.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 921.00 | |
GP Total financial income (V) | | | 921.00 | |
GR Interest and similar expenses | | | 741 078.00 | |
GU Total financial expenses (VI) | | | 741 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -740 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -839 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 894.00 | | | 12 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 921.00 | 2 387.00 | | 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 853 274.00 | 765 744.00 | | 853 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -852 353.00 | -763 357.00 | | -852 353.00 |
| |
| 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 | 21 021 992.00 | | | 21 021 992.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 637.00 | 20 991 355.00 | |
I4 DECREASES Grand Total | | 30 637.00 | 20 991 355.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 021 992.00 | | | 21 021 992.00 |
| |
| 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 | 12 241 590.00 | 2 978 116.00 | 9 263 474.00 | 12 241 590.00 |
8B Suppliers and Related Accounts | 91 019.00 | 91 019.00 | | 91 019.00 |
8D Social Security and Other Social Organizations | 12 894.00 | 12 894.00 | | 12 894.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 276 152.00 | 1 276 152.00 | | 1 276 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 276 152.00 | 1 276 152.00 | | 1 276 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 345 503.00 | 3 082 029.00 | 9 263 474.00 | 12 345 503.00 |
