| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 8 741 314.00 | | 8 741 314.00 | 8 741 314.00 |
CF Cash and cash equivalents | 14 857.00 | | 14 857.00 | 14 857.00 |
CJ TOTAL (II) | 8 756 171.00 | | 8 756 171.00 | 8 756 171.00 |
CO Grand total (0 to V) | 8 757 171.00 | | 8 757 171.00 | 8 757 171.00 |
CR Shares due in more than one year | 8 741 314.00 | | | 8 741 314.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -10 773.00 | -4 642.00 | | -10 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 884.00 | -6 132.00 | | -4 884.00 |
DL TOTAL (I) | -14 657.00 | -9 773.00 | | -14 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 769 428.00 | 9 111 704.00 | | 8 769 428.00 |
DX Trade payables and related accounts | 2 400.00 | 2 640.00 | | 2 400.00 |
EC TOTAL (IV) | 8 771 828.00 | 9 114 344.00 | | 8 771 828.00 |
EE Grand total (I to V) | 8 757 171.00 | 9 104 571.00 | | 8 757 171.00 |
EG Accrued income and payables due within one year | 2 400.00 | 2 640.00 | | 2 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 410.00 | |
GF Total Operating Expenses (II) | | | 3 410.00 | |
GG - OPERATING RESULT (I - II) | | | -3 410.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 646 896.00 | |
GP Total financial income (V) | | | 646 896.00 | |
GR Interest and similar expenses | | | 648 370.00 | |
GU Total financial expenses (VI) | | | 648 370.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 646 896.00 | 510 018.00 | | 646 896.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 651 780.00 | 516 149.00 | | 651 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 884.00 | -6 132.00 | | -4 884.00 |
| |
| 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 | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 8 741 314.00 | | 8 741 314.00 | 8 741 314.00 |
VI Group and Associates | 8 769 428.00 | | | 8 769 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 741 314.00 | | 8 741 314.00 | 8 741 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 771 828.00 | 2 400.00 | | 8 771 828.00 |
