| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 155.00 | | 155.00 | 155.00 |
BJ TOTAL (I) | 20 392 057.00 | 8 402 538.00 | 11 989 519.00 | 20 392 057.00 |
BZ Other receivables | 23 955.00 | | 23 955.00 | 23 955.00 |
CF Cash and cash equivalents | 1 816 112.00 | | 1 816 112.00 | 1 816 112.00 |
CJ TOTAL (II) | 1 840 067.00 | | 1 840 067.00 | 1 840 067.00 |
CO Grand total (0 to V) | 22 232 124.00 | 8 402 538.00 | 13 829 586.00 | 22 232 124.00 |
CU Other investments | 20 391 902.00 | 8 402 538.00 | 11 989 364.00 | 20 391 902.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 191 902.00 | 14 322 530.00 | | 19 191 902.00 |
DD Legal reserve (1) | 69 297.00 | 69 297.00 | | 69 297.00 |
DH Retained earnings | -7 666 240.00 | -5 948 682.00 | | -7 666 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 898 354.00 | -1 717 557.00 | | 898 354.00 |
DL TOTAL (I) | 12 493 313.00 | 6 725 587.00 | | 12 493 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 328 023.00 | 1 328 023.00 | | 1 328 023.00 |
DX Trade payables and related accounts | 8 250.00 | 6 344.00 | | 8 250.00 |
EC TOTAL (IV) | 1 336 273.00 | 1 334 367.00 | | 1 336 273.00 |
EE Grand total (I to V) | 13 829 586.00 | 8 059 954.00 | | 13 829 586.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 966.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GF Total Operating Expenses (II) | | | 20 033.00 | |
GG - OPERATING RESULT (I - II) | | | -20 033.00 | |
GM Reversals of provisions and transfers of expenses | | | 973 762.00 | |
GP Total financial income (V) | | | 973 762.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 55 376.00 | |
GU Total financial expenses (VI) | | | 55 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 918 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 898 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 973 762.00 | | | 973 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 408.00 | 1 717 557.00 | | 75 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 898 354.00 | -1 717 557.00 | | 898 354.00 |
| |
| 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 | 15 522 685.00 | | 4 869 372.00 | 15 522 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 392 057.00 | |
I4 DECREASES Grand Total | | | 20 392 057.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 522 685.00 | | 4 869 372.00 | 15 522 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 9 376 300.00 | | 973 762.00 | 9 376 300.00 |
7C Grand total | 9 376 300.00 | | 973 762.00 | 9 376 300.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 973 762.00 | |
| |
| 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 | 1 204 690.00 | 4 690.00 | 1 200 000.00 | 1 204 690.00 |
8B Suppliers and Related Accounts | 8 250.00 | 8 250.00 | | 8 250.00 |
UT Other financial assets | 155.00 | | | 155.00 |
VI Group and Associates | 123 333.00 | 123 333.00 | | 123 333.00 |
VM Income taxes | 23 955.00 | | | 23 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 110.00 | 23 955.00 | 155.00 | 24 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 336 273.00 | 136 273.00 | 1 200 000.00 | 1 336 273.00 |
