| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BF Loans | 13 607 267.00 | | 13 607 267.00 | 13 607 267.00 |
BJ TOTAL (I) | 13 617 267.00 | | 13 617 267.00 | 13 617 267.00 |
BZ Other receivables | 395 097.00 | | 395 097.00 | 395 097.00 |
CF Cash and cash equivalents | 248 230.00 | | 248 230.00 | 248 230.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 643 327.00 | | 643 327.00 | 643 327.00 |
CO Grand total (0 to V) | 14 260 593.00 | | 14 260 593.00 | 14 260 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 799 867.00 | -1 820 314.00 | | -2 799 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -120 795.00 | -979 552.00 | | -120 795.00 |
DL TOTAL (I) | -2 919 662.00 | -2 798 867.00 | | -2 919 662.00 |
DP Provisions for Risks | 13 607 267.00 | 13 607 267.00 | | 13 607 267.00 |
DR TOTAL (IV) | 13 607 267.00 | 13 607 267.00 | | 13 607 267.00 |
DU Loans and Debts from Credit Institutions (3) | 3 572 028.00 | 8 231 442.00 | | 3 572 028.00 |
DX Trade payables and related accounts | 961.00 | | | 961.00 |
EC TOTAL (IV) | 3 572 989.00 | 8 231 442.00 | | 3 572 989.00 |
EE Grand total (I to V) | 14 260 593.00 | 19 039 842.00 | | 14 260 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 427.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
GF Total Operating Expenses (II) | | | 27 542.00 | |
GG - OPERATING RESULT (I - II) | | | -27 542.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 488 351.00 | |
GU Total financial expenses (VI) | | | 488 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -488 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -515 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 395 097.00 | 5 262 446.00 | | 395 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 795.00 | 979 552.00 | | 120 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -120 795.00 | -979 552.00 | | -120 795.00 |
| |
| 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 | 13 617 267.00 | | | 13 617 267.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 617 267.00 | |
I4 DECREASES Grand Total | | | 13 617 267.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 617 267.00 | | | 13 617 267.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 13 607 267.00 | | | 13 607 267.00 |
7C Grand total | 13 607 267.00 | | | 13 607 267.00 |
| |
| 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 | 961.00 | 961.00 | | 961.00 |
UP Loans | 13 607 267.00 | | | 13 607 267.00 |
VC Group and associates | 395 097.00 | | | 395 097.00 |
VH Loans with a maturity of more than one year at origin | 3 572 028.00 | 74 633.00 | 1 777 314.00 | 3 572 028.00 |
VJ Loans taken out during the year | 59 543.00 | | | 59 543.00 |
VK Loans repaid during the year | 4 794 951.00 | | | 4 794 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 002 364.00 | 395 097.00 | 13 607 267.00 | 14 002 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 572 989.00 | 75 594.00 | 1 777 314.00 | 3 572 989.00 |
