| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 302.00 | | 302.00 | 302.00 |
BJ TOTAL (I) | 89 400 302.00 | | 89 400 302.00 | 89 400 302.00 |
CF Cash and cash equivalents | 1 239 999.00 | | 1 239 999.00 | 1 239 999.00 |
CJ TOTAL (II) | 1 239 999.00 | | 1 239 999.00 | 1 239 999.00 |
CO Grand total (0 to V) | 90 640 301.00 | | 90 640 301.00 | 90 640 301.00 |
CU Other investments | 89 400 000.00 | | 89 400 000.00 | 89 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000 000.00 | | | 37 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -587 682.00 | | | -587 682.00 |
DL TOTAL (I) | 36 412 318.00 | | | 36 412 318.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 640 000.00 | | | 53 640 000.00 |
DX Trade payables and related accounts | 587 985.00 | | | 587 985.00 |
EC TOTAL (IV) | 54 227 985.00 | | | 54 227 985.00 |
EE Grand total (I to V) | 90 640 303.00 | | | 90 640 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 995.00 | |
GF Total Operating Expenses (II) | | | 995.00 | |
GG - OPERATING RESULT (I - II) | | | -995.00 | |
GR Interest and similar expenses | | | 586 688.00 | |
GU Total financial expenses (VI) | | | 586 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -586 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -587 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 682.00 | | | 587 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -587 682.00 | | | -587 682.00 |
| |
| 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 | | | 89 400 302.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 89 400 302.00 | |
I4 DECREASES Grand Total | | | 89 400 302.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 89 400 302.00 | |
| |
| 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 | 53 640 000.00 | | 53 640 000.00 | 53 640 000.00 |
8B Suppliers and Related Accounts | 587 985.00 | 587 985.00 | | 587 985.00 |
UT Other financial assets | 302.00 | 302.00 | | 302.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 303.00 | 303.00 | | 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 227 985.00 | 587 985.00 | 53 640 000.00 | 54 227 985.00 |
