| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 3 716 855.00 | | 3 716 855.00 | 3 716 855.00 |
CF Cash and cash equivalents | 1 425 426.00 | | 1 425 426.00 | 1 425 426.00 |
CJ TOTAL (II) | 5 142 281.00 | | 5 142 281.00 | 5 142 281.00 |
CO Grand total (0 to V) | 5 142 281.00 | | 5 142 281.00 | 5 142 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 3 251.00 | 3 251.00 | | 3 251.00 |
DH Retained earnings | 1 708 471.00 | -3 053 964.00 | | 1 708 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 542 325.00 | 4 762 435.00 | | 542 325.00 |
DL TOTAL (I) | 2 261 669.00 | 1 719 345.00 | | 2 261 669.00 |
DQ Provisions for Expenses | 147 911.00 | 2 635 230.00 | | 147 911.00 |
DR TOTAL (IV) | 147 911.00 | 2 635 230.00 | | 147 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 308 817.00 | 4 281 358.00 | | 2 308 817.00 |
DX Trade payables and related accounts | 423 172.00 | 106 708.00 | | 423 172.00 |
DY Tax and social security liabilities | 373.00 | 66 409.00 | | 373.00 |
EA Other liabilities | 340.00 | 72 215.00 | | 340.00 |
EC TOTAL (IV) | 2 732 701.00 | 4 526 689.00 | | 2 732 701.00 |
EE Grand total (I to V) | 5 142 281.00 | 8 881 264.00 | | 5 142 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -2 837.00 | | -2 837.00 | -2 837.00 |
FJ Net sales | -2 837.00 | | -2 837.00 | -2 837.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | -2 835.00 | |
FW Other purchases and external expenses | | | 139 352.00 | |
FX Taxes, duties, and similar payments | | | -65 592.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 73 761.00 | |
GG - OPERATING RESULT (I - II) | | | -76 596.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 200.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 4 178.00 | |
GR Interest and similar expenses | | | 3 398.00 | |
GU Total financial expenses (VI) | | | 3 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -75 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 91 887.00 | | |
HB Exceptional income from capital transactions | | 17 520 789.00 | | |
HC Reversals of provisions and transfers of expenses | 2 487 319.00 | | | 2 487 319.00 |
HD Total exceptional income (VII) | 2 487 319.00 | 17 612 676.00 | | 2 487 319.00 |
HF Exceptional expenses on capital transactions | 1 598 644.00 | 8 195 907.00 | | 1 598 644.00 |
HG Exceptional depreciation and provisions | | 2 635 230.00 | | |
HH Total exceptional expenses (VIII) | 1 598 644.00 | 10 831 137.00 | | 1 598 644.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 888 675.00 | 6 781 538.00 | | 888 675.00 |
HK Income tax | 270 534.00 | 2 045 193.00 | | 270 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 488 662.00 | 19 427 631.00 | | 2 488 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 946 338.00 | 14 665 196.00 | | 1 946 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 542 325.00 | 4 762 435.00 | | 542 325.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 635 230.00 | | 2 487 319.00 | 2 635 230.00 |
7C Grand total | 2 635 230.00 | | 2 487 319.00 | 2 635 230.00 |
UJ - Exceptional | | | 2 487 319.00 | |
| |
| 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 | 423 172.00 | 423 172.00 | | 423 172.00 |
8K Other liabilities (including liabilities related to repo transactions) | 340.00 | 340.00 | | 340.00 |
VB VAT | 225 127.00 | | | 225 127.00 |
VC Group and associates | 3 480 049.00 | | | 3 480 049.00 |
VI Group and Associates | 2 308 817.00 | 2 308 817.00 | | 2 308 817.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 679.00 | | | 11 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 716 855.00 | 3 716 855.00 | | 3 716 855.00 |
VW VAT | 373.00 | 373.00 | | 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 732 701.00 | 2 732 701.00 | | 2 732 701.00 |
