| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 74 389 824.00 | | 74 389 824.00 | 74 389 824.00 |
BX Customers and related accounts | 7 500.00 | | 7 500.00 | 7 500.00 |
BZ Other receivables | 155 123 772.00 | | 155 123 772.00 | 155 123 772.00 |
CF Cash and cash equivalents | 30 748.00 | | 30 748.00 | 30 748.00 |
CJ TOTAL (II) | 155 162 019.00 | | 755 162 019.00 | 155 162 019.00 |
CO Grand total (0 to V) | 229 557 843.00 | | 229 557 843.00 | 229 557 843.00 |
CU Other investments | 74 389 824.00 | | 74 389 824.00 | 74 389 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -3 877 938.00 | | | -3 877 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 593 419.00 | -3 877 938.00 | | -1 593 419.00 |
DL TOTAL (I) | -5 467 356.00 | -3 873 938.00 | | -5 467 356.00 |
DU Loans and Debts from Credit Institutions (3) | 190 790 642.00 | 118 503 518.00 | | 190 790 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 006 747.00 | 41 704 221.00 | | 43 006 747.00 |
DX Trade payables and related accounts | 1 219 496.00 | 77 722.00 | | 1 219 496.00 |
DY Tax and social security liabilities | 2 315.00 | 6 390.00 | | 2 315.00 |
EC TOTAL (IV) | 235 019 199.00 | 160 291 851.00 | | 235 019 199.00 |
EE Grand total (I to V) | 229 551 843.00 | 156 417 914.00 | | 229 551 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 000.00 | | 25 000.00 | 25 000.00 |
FJ Net sales | 25 000.00 | | 25 000.00 | 25 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 000.00 | |
FW Other purchases and external expenses | | | 584 900.00 | |
FX Taxes, duties, and similar payments | | | 100.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 585 001.00 | |
GG - OPERATING RESULT (I - II) | | | -560 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 258 403.00 | |
GP Total financial income (V) | | | 2 258 403.00 | |
GR Interest and similar expenses | | | 5 291 822.00 | |
GU Total financial expenses (VI) | | | 3 291 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 033 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 593 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 283 403.00 | 822 252.00 | | 2 283 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 876 822.00 | 4 700 189.00 | | 3 876 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 593 419.00 | -3 877 938.00 | | -1 593 419.00 |
| |
| 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 | 43 006 747.00 | 43 006 747.00 | | 43 006 747.00 |
8B Suppliers and Related Accounts | 1 219 496.00 | 1 219 496.00 | | 1 219 496.00 |
8D Social Security and Other Social Organizations | 2 315.00 | 2 315.00 | | 2 315.00 |
VG Loans with a maturity of up to one year at origin | 190 790 642.00 | | 190 790 642.00 | 190 790 642.00 |
VS Prepaid expenses | 155 131 271.00 | 155 131 271.00 | | 155 131 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 155 131 271.00 | 155 131 271.00 | | 155 131 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 019 199.00 | 44 228 557.00 | 190 790 642.00 | 235 019 199.00 |
