| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 818 747.00 | 3 818 747.00 | | 3 818 747.00 |
BD Other fixed assets | 3 667 637.00 | 482 687.00 | 3 184 950.00 | 3 667 637.00 |
BJ TOTAL (I) | 11 782 827.00 | 5 703 400.00 | 6 079 427.00 | 11 782 827.00 |
BX Customers and related accounts | 45.00 | | 45.00 | 45.00 |
BZ Other receivables | 10 370 228.00 | 1 710 809.00 | 8 659 419.00 | 10 370 228.00 |
CF Cash and cash equivalents | 15 094.00 | | 15 094.00 | 15 094.00 |
CJ TOTAL (II) | 10 385 367.00 | 1 710 809.00 | 8 674 558.00 | 10 385 367.00 |
CO Grand total (0 to V) | 22 168 194.00 | 7 414 209.00 | 14 753 985.00 | 22 168 194.00 |
CU Other investments | 4 296 443.00 | 1 401 966.00 | 2 894 477.00 | 4 296 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000 000.00 | 15 000 000.00 | | 15 000 000.00 |
DD Legal reserve (1) | 22 846.00 | 22 846.00 | | 22 846.00 |
DH Retained earnings | -5 769 300.00 | -5 459 123.00 | | -5 769 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 406 372.00 | -310 177.00 | | -1 406 372.00 |
DL TOTAL (I) | 7 847 174.00 | 9 253 546.00 | | 7 847 174.00 |
DU Loans and Debts from Credit Institutions (3) | 2 150 353.00 | 2 527 344.00 | | 2 150 353.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 982 894.00 | 5 746 129.00 | | 3 982 894.00 |
DX Trade payables and related accounts | 56 064.00 | 67 252.00 | | 56 064.00 |
DZ Fixed asset liabilities and related accounts | 717 500.00 | 717 500.00 | | 717 500.00 |
EA Other liabilities | | 445 697.00 | | |
EC TOTAL (IV) | 6 906 811.00 | 9 503 923.00 | | 6 906 811.00 |
EE Grand total (I to V) | 14 753 985.00 | 18 757 469.00 | | 14 753 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45.00 | | 45.00 | 45.00 |
FJ Net sales | 45.00 | | 45.00 | 45.00 |
FR Total operating income (I) | | | 45.00 | |
FW Other purchases and external expenses | | | 76 876.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 76 951.00 | |
GG - OPERATING RESULT (I - II) | | | -76 906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 102 101.00 | |
GL Other interest and similar income | | | 207 370.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 309 471.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 499 775.00 | |
GR Interest and similar expenses | | | 139 163.00 | |
GU Total financial expenses (VI) | | | 1 638 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 329 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 406 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 13 300.00 | | |
HD Total exceptional income (VII) | | 13 300.00 | | |
HF Exceptional expenses on capital transactions | | 52 400.00 | | |
HH Total exceptional expenses (VIII) | | 52 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -39 100.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 309 517.00 | 460 355.00 | | 309 517.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 715 889.00 | 770 532.00 | | 1 715 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 406 372.00 | -310 177.00 | | -1 406 372.00 |
| |
| 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 | 11 983 998.00 | | 178 279.00 | 11 983 998.00 |
I3 DECREASES Total Financial Fixed Assets | | 379 450.00 | 11 782 827.00 | |
I4 DECREASES Grand Total | | 379 450.00 | 11 782 827.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 983 998.00 | | 178 279.00 | 11 983 998.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 4 043 340.00 | 783 530.00 | | 4 043 340.00 |
6X Other provisions for depreciation | 1 120 000.00 | 590 809.00 | | 1 120 000.00 |
7B Total provisions for depreciation | 5 914 434.00 | 1 499 775.00 | | 5 914 434.00 |
7C Grand total | 5 914 434.00 | 1 499 775.00 | | 5 914 434.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 56 064.00 | 56 064.00 | | 56 064.00 |
8J Fixed Asset Liabilities and Related Accounts | 717 500.00 | 717 500.00 | | 717 500.00 |
UL Receivables related to investments | 3 818 747.00 | | | 3 818 747.00 |
UX Other trade receivables | 45.00 | | | 45.00 |
VC Group and associates | 10 370 228.00 | | | 10 370 228.00 |
VH Loans with a maturity of more than one year at origin | 2 150 353.00 | 1 040 720.00 | 1 109 634.00 | 2 150 353.00 |
VI Group and Associates | 3 982 894.00 | 3 982 894.00 | | 3 982 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 189 020.00 | 10 370 273.00 | 3 818 747.00 | 14 189 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 906 811.00 | 5 797 177.00 | 1 109 634.00 | 6 906 811.00 |
