| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 174 659.00 | | 6 174 659.00 | 6 174 659.00 |
BZ Other receivables | 796 286.00 | | 796 286.00 | 796 286.00 |
CF Cash and cash equivalents | 2 373.00 | | 2 373.00 | 2 373.00 |
CJ TOTAL (II) | 798 660.00 | | 798 660.00 | 798 660.00 |
CO Grand total (0 to V) | 6 973 319.00 | | 6 973 319.00 | 6 973 319.00 |
CU Other investments | 6 174 659.00 | | 6 174 659.00 | 6 174 659.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -45 571.00 | | | -45 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -153 312.00 | -45 571.00 | | -153 312.00 |
DK Regulated provisions | 36 854.00 | 5 442.00 | | 36 854.00 |
DL TOTAL (I) | -62 029.00 | 59 871.00 | | -62 029.00 |
DU Loans and Debts from Credit Institutions (3) | 223.00 | 12 079.00 | | 223.00 |
DX Trade payables and related accounts | 7 066.00 | 17 600.00 | | 7 066.00 |
EA Other liabilities | 7 028 058.00 | 7 324 183.00 | | 7 028 058.00 |
EC TOTAL (IV) | 7 035 348.00 | 7 353 863.00 | | 7 035 348.00 |
EE Grand total (I to V) | 6 973 319.00 | 7 413 733.00 | | 6 973 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 534.00 | |
FR Total operating income (I) | | | 10 534.00 | |
FW Other purchases and external expenses | | | 8 726.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GF Total Operating Expenses (II) | | | 8 866.00 | |
GG - OPERATING RESULT (I - II) | | | 1 668.00 | |
GL Other interest and similar income | | | 20 862.00 | |
GP Total financial income (V) | | | 20 862.00 | |
GR Interest and similar expenses | | | 144 430.00 | |
GU Total financial expenses (VI) | | | 144 430.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -123 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -121 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 31 412.00 | 5 442.00 | | 31 412.00 |
HH Total exceptional expenses (VIII) | 31 412.00 | 5 442.00 | | 31 412.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 412.00 | -5 442.00 | | -31 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 396.00 | 624.00 | | 31 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 708.00 | 46 195.00 | | 184 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -153 312.00 | -45 571.00 | | -153 312.00 |
| |
| 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 | 6 018 061.00 | | 156 598.00 | 6 018 061.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 174 659.00 | |
I4 DECREASES Grand Total | | | 6 174 659.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 018 061.00 | | 156 598.00 | 6 018 061.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 442.00 | 31 412.00 | | 5 442.00 |
7C Grand total | 5 442.00 | 31 412.00 | | 5 442.00 |
UJ - Exceptional | | 31 412.00 | | |
| |
| 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 | 7 066.00 | 7 066.00 | | 7 066.00 |
VC Group and associates | 796 286.00 | | | 796 286.00 |
VG Loans with a maturity of up to one year at origin | 223.00 | 223.00 | | 223.00 |
VI Group and Associates | 7 028 058.00 | 7 028 058.00 | | 7 028 058.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 796 286.00 | 796 286.00 | | 796 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 035 348.00 | 7 035 348.00 | | 7 035 348.00 |
