| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 43 504 496.00 | | 43 504 496.00 | 43 504 496.00 |
BZ Other receivables | 1 836 384.00 | | 1 836 384.00 | 1 836 384.00 |
CF Cash and cash equivalents | 104 167.00 | | 104 167.00 | 104 167.00 |
CH Prepaid expenses | 17 501.00 | | 17 501.00 | 17 501.00 |
CJ TOTAL (II) | 1 958 051.00 | | 1 958 051.00 | 1 958 051.00 |
CO Grand total (0 to V) | 45 462 547.00 | | 45 462 547.00 | 45 462 547.00 |
CU Other investments | 43 504 496.00 | | 43 504 496.00 | 43 504 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 100 001.00 | 11 900 001.00 | | 12 100 001.00 |
DD Legal reserve (1) | 95 860.00 | 95 859.00 | | 95 860.00 |
DG Other reserves | 632 497.00 | 1 821 332.00 | | 632 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 860 754.00 | -988 835.00 | | 860 754.00 |
DL TOTAL (I) | 13 689 112.00 | 12 828 357.00 | | 13 689 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 755 494.00 | 30 850 745.00 | | 31 755 494.00 |
DX Trade payables and related accounts | 17 942.00 | 13 425.00 | | 17 942.00 |
EC TOTAL (IV) | 31 773 435.00 | 30 864 170.00 | | 31 773 435.00 |
EE Grand total (I to V) | 45 462 547.00 | 43 692 528.00 | | 45 462 547.00 |
EG Accrued income and payables due within one year | 17 942.00 | 13 425.00 | | 17 942.00 |
EI Including equity loans | 31 755 494.00 | | | 31 755 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 34 608.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 34 608.00 | |
GG - OPERATING RESULT (I - II) | | | -34 608.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 800 110.00 | |
GP Total financial income (V) | | | 1 800 110.00 | |
GR Interest and similar expenses | | | 904 748.00 | |
GU Total financial expenses (VI) | | | 904 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 895 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 860 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5 833.00 | | |
HH Total exceptional expenses (VIII) | | 5 833.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 833.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 800 111.00 | | | 1 800 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 939 357.00 | 988 835.00 | | 939 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 860 754.00 | -988 835.00 | | 860 754.00 |
| |
| 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 | 43 504 496.00 | | | 43 504 496.00 |
I3 DECREASES Total Financial Fixed Assets | | | 43 504 496.00 | |
I4 DECREASES Grand Total | | | 43 504 496.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 504 496.00 | | | 43 504 496.00 |
| |
| 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 | 31 755 494.00 | | 31 755 494.00 | 31 755 494.00 |
8B Suppliers and Related Accounts | 17 942.00 | 17 942.00 | | 17 942.00 |
UX Other trade receivables | 1 836 384.00 | 1 836 384.00 | | 1 836 384.00 |
VS Prepaid expenses | 17 501.00 | 17 501.00 | | 17 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 853 885.00 | 1 853 885.00 | | 1 853 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 773 435.00 | 17 942.00 | 31 755 494.00 | 31 773 435.00 |
