| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 627 824.00 | | 2 627 824.00 | 2 627 824.00 |
BZ Other receivables | 3 890 271.00 | | 3 890 271.00 | 3 890 271.00 |
CJ TOTAL (II) | 3 890 271.00 | | 3 890 271.00 | 3 890 271.00 |
CO Grand total (0 to V) | 6 518 095.00 | | 6 518 095.00 | 6 518 095.00 |
CU Other investments | 2 627 824.00 | | 2 627 824.00 | 2 627 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -369 024.00 | -353 566.00 | | -369 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 504.00 | -15 458.00 | | -13 504.00 |
DK Regulated provisions | 120 154.00 | 120 154.00 | | 120 154.00 |
DL TOTAL (I) | -260 374.00 | -246 870.00 | | -260 374.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 600.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 6 778 469.00 | 6 658 291.00 | | 6 778 469.00 |
EC TOTAL (IV) | 6 778 469.00 | 6 661 891.00 | | 6 778 469.00 |
EE Grand total (I to V) | 6 518 095.00 | 6 415 021.00 | | 6 518 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 409.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 1 800.00 | |
GF Total Operating Expenses (II) | | | 2 284.00 | |
GG - OPERATING RESULT (I - II) | | | -2 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 340.00 | |
GK Income from other securities and fixed asset receivables | | | 68 617.00 | |
GP Total financial income (V) | | | 108 957.00 | |
GR Interest and similar expenses | | | 120 178.00 | |
GU Total financial expenses (VI) | | | 120 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 957.00 | 116 535.00 | | 108 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 461.00 | 131 993.00 | | 122 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 504.00 | -15 458.00 | | -13 504.00 |
| |
| 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 | 2 627 824.00 | | | 2 627 824.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 627 824.00 | |
I4 DECREASES Grand Total | | | 2 627 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 627 824.00 | | | 2 627 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 120 154.00 | | | 120 154.00 |
7C Grand total | 120 154.00 | | | 120 154.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3.00 | | | 3.00 |
VC Group and associates | 3 890 268.00 | | | 3 890 268.00 |
VI Group and Associates | 6 778 469.00 | 6 778 469.00 | | 6 778 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 890 271.00 | 3 890 271.00 | | 3 890 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 778 469.00 | 6 778 469.00 | | 6 778 469.00 |
