| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 798 567.00 | 2 037 376.00 | 1 761 191.00 | 3 798 567.00 |
BZ Other receivables | 5 954 561.00 | 634 532.00 | 5 320 029.00 | 5 954 561.00 |
CF Cash and cash equivalents | 9 909.00 | | 9 909.00 | 9 909.00 |
CJ TOTAL (II) | 5 964 470.00 | 634 532.00 | 5 329 938.00 | 5 964 470.00 |
CO Grand total (0 to V) | 9 763 037.00 | 2 671 908.00 | 7 091 129.00 | 9 763 037.00 |
CU Other investments | 3 798 567.00 | 2 037 376.00 | 1 761 191.00 | 3 798 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 448 266.00 | 1 448 266.00 | | 1 448 266.00 |
DD Legal reserve (1) | 144 827.00 | 144 827.00 | | 144 827.00 |
DG Other reserves | 1 565 972.00 | 60.00 | | 1 565 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 104 180.00 | 2 566 262.00 | | 104 180.00 |
DL TOTAL (I) | 3 263 244.00 | 4 159 414.00 | | 3 263 244.00 |
DU Loans and Debts from Credit Institutions (3) | 435.00 | 283 699.00 | | 435.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 809 072.00 | 2 527 954.00 | | 3 809 072.00 |
DX Trade payables and related accounts | 8 458.00 | 8 886.00 | | 8 458.00 |
EA Other liabilities | 9 920.00 | 9 920.00 | | 9 920.00 |
EC TOTAL (IV) | 3 827 885.00 | 2 830 459.00 | | 3 827 885.00 |
EE Grand total (I to V) | 7 091 129.00 | 6 989 873.00 | | 7 091 129.00 |
EG Accrued income and payables due within one year | 3 827 885.00 | 2 830 459.00 | | 3 827 885.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 435.00 | 283 699.00 | | 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 361.00 | |
FR Total operating income (I) | | | 2 361.00 | |
FW Other purchases and external expenses | | | 14 771.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 771.00 | |
GG - OPERATING RESULT (I - II) | | | -12 410.00 | |
GL Other interest and similar income | | | 114 008.00 | |
GM Reversals of provisions and transfers of expenses | | | 267 551.00 | |
GP Total financial income (V) | | | 381 559.00 | |
GQ Financial allocations to depreciation and provisions | | | 171 965.00 | |
GR Interest and similar expenses | | | 84 153.00 | |
GU Total financial expenses (VI) | | | 256 118.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 73 196.00 | | |
HC Reversals of provisions and transfers of expenses | | 250 000.00 | | |
HD Total exceptional income (VII) | | 323 196.00 | | |
HF Exceptional expenses on capital transactions | 4 438.00 | 574 697.00 | | 4 438.00 |
HH Total exceptional expenses (VIII) | 4 438.00 | 574 697.00 | | 4 438.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 438.00 | -251 501.00 | | -4 438.00 |
HK Income tax | 4 413.00 | | | 4 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 383 920.00 | 4 767 493.00 | | 383 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 740.00 | 2 201 231.00 | | 279 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 180.00 | 2 566 262.00 | | 104 180.00 |
| |
| 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 | 3 798 567.00 | | | 3 798 567.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 798 567.00 | |
I4 DECREASES Grand Total | | | 3 798 567.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 798 567.00 | | | 3 798 567.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 730 118.00 | 171 965.00 | 267 551.00 | 730 118.00 |
7B Total provisions for depreciation | 2 767 494.00 | 171 965.00 | 267 551.00 | 2 767 494.00 |
7C Grand total | 2 767 494.00 | 171 965.00 | 267 551.00 | 2 767 494.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 171 965.00 | 267 551.00 | |
| |
| 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 | 8 458.00 | 8 458.00 | | 8 458.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 920.00 | 9 920.00 | | 9 920.00 |
VC Group and associates | 5 840 553.00 | | | 5 840 553.00 |
VG Loans with a maturity of up to one year at origin | 435.00 | 435.00 | | 435.00 |
VI Group and Associates | 3 809 072.00 | 3 809 072.00 | | 3 809 072.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114 008.00 | | | 114 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 954 561.00 | 5 954 561.00 | | 5 954 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 827 885.00 | 3 827 885.00 | | 3 827 885.00 |
