| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 54 718 745.00 | | 54 718 745.00 | 54 718 745.00 |
BJ TOTAL (I) | 54 718 745.00 | | 54 718 745.00 | 54 718 745.00 |
BZ Other receivables | 73 125.00 | | 73 125.00 | 73 125.00 |
CF Cash and cash equivalents | 158 691.00 | | 158 691.00 | 158 691.00 |
CJ TOTAL (II) | 231 817.00 | | 231 817.00 | 231 817.00 |
CO Grand total (0 to V) | 54 950 561.00 | | 54 950 561.00 | 54 950 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 760.00 | 179 760.00 | | 179 760.00 |
DD Legal reserve (1) | 17 976.00 | 17 976.00 | | 17 976.00 |
DH Retained earnings | | -68 314.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 567.00 | 83 142.00 | | 26 567.00 |
DL TOTAL (I) | 224 303.00 | 212 564.00 | | 224 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 659 815.00 | 53 997 835.00 | | 54 659 815.00 |
DX Trade payables and related accounts | 66 444.00 | 14 059.00 | | 66 444.00 |
DY Tax and social security liabilities | | 10 096.00 | | |
EA Other liabilities | | 1 228.00 | | |
EC TOTAL (IV) | 54 726 259.00 | 54 023 218.00 | | 54 726 259.00 |
EE Grand total (I to V) | 54 950 561.00 | 54 235 782.00 | | 54 950 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 72 298.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 72 298.00 | |
GG - OPERATING RESULT (I - II) | | | -72 298.00 | |
GK Income from other securities and fixed asset receivables | | | 2 699 251.00 | |
GP Total financial income (V) | | | 2 699 251.00 | |
GR Interest and similar expenses | | | 2 591 281.00 | |
GU Total financial expenses (VI) | | | 2 591 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 228.00 | | | 1 228.00 |
HD Total exceptional income (VII) | 1 228.00 | | | 1 228.00 |
HE Exceptional expenses on management operations | | 136.00 | | |
HH Total exceptional expenses (VIII) | | 136.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 228.00 | -136.00 | | 1 228.00 |
HK Income tax | 10 333.00 | 16 830.00 | | 10 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 700 479.00 | 2 706 917.00 | | 2 700 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 673 912.00 | 2 623 775.00 | | 2 673 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 567.00 | 83 142.00 | | 26 567.00 |
| |
| 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 | 54 079 182.00 | | 2 699 252.00 | 54 079 182.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 059 689.00 | 54 718 745.00 | |
I4 DECREASES Grand Total | | 2 059 689.00 | 54 718 745.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 079 182.00 | | 2 699 252.00 | 54 079 182.00 |
| |
| 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 | 54 659 815.00 | 1 414 315.00 | | 54 659 815.00 |
8B Suppliers and Related Accounts | 66 444.00 | 66 444.00 | | 66 444.00 |
UP Loans | 54 718 745.00 | 1 473 245.00 | 53 245 500.00 | 54 718 745.00 |
VB VAT | 18 321.00 | 18 321.00 | | 18 321.00 |
VM Income taxes | 6 500.00 | 6 500.00 | | 6 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 48 304.00 | 48 304.00 | | 48 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 791 870.00 | 1 546 370.00 | 53 245 500.00 | 54 791 870.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 726 259.00 | 1 480 759.00 | | 54 726 259.00 |
