| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 545 671.00 | 37 862.00 | 507 809.00 | 545 671.00 |
BX Customers and related accounts | 10 000.00 | | 10 000.00 | 10 000.00 |
BZ Other receivables | 30 817 534.00 | | 30 817 534.00 | 30 817 534.00 |
CF Cash and cash equivalents | 26 472.00 | | 26 472.00 | 26 472.00 |
CJ TOTAL (II) | 30 854 006.00 | | 30 854 006.00 | 30 854 006.00 |
CO Grand total (0 to V) | 31 399 677.00 | 37 862.00 | 31 361 815.00 | 31 399 677.00 |
CU Other investments | 545 671.00 | 37 862.00 | 507 809.00 | 545 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 026 288.00 | -836 801.00 | | -1 026 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 809 128.00 | -189 487.00 | | 809 128.00 |
DL TOTAL (I) | -207 161.00 | -1 016 288.00 | | -207 161.00 |
DU Loans and Debts from Credit Institutions (3) | 31 500 561.00 | 27 753 209.00 | | 31 500 561.00 |
DX Trade payables and related accounts | 68 415.00 | 113 525.00 | | 68 415.00 |
EC TOTAL (IV) | 31 568 975.00 | 27 866 734.00 | | 31 568 975.00 |
EE Grand total (I to V) | 31 361 815.00 | 26 850 446.00 | | 31 361 815.00 |
| |
| 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 | | | 20 000.00 | |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 61 299.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 61 453.00 | |
GG - OPERATING RESULT (I - II) | | | -41 453.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 578 696.00 | |
GM Reversals of provisions and transfers of expenses | | | 897 916.00 | |
GP Total financial income (V) | | | 1 476 612.00 | |
GQ Financial allocations to depreciation and provisions | | | 24 066.00 | |
GR Interest and similar expenses | | | 586 926.00 | |
GU Total financial expenses (VI) | | | 610 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 865 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 824 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 039.00 | | | 15 039.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 496 612.00 | 1 146 483.00 | | 1 496 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 687 484.00 | 1 335 971.00 | | 687 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 809 128.00 | -189 487.00 | | 809 128.00 |
| |
| 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 | 119 971.00 | | 425 700.00 | 119 971.00 |
I3 DECREASES Total Financial Fixed Assets | | | 545 671.00 | |
I4 DECREASES Grand Total | | | 545 671.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 971.00 | | 425 700.00 | 119 971.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 871 721.00 | 871 721.00 | | 871 721.00 |
7B Total provisions for depreciation | 911 712.00 | 24 066.00 | 897 916.00 | 911 712.00 |
7C Grand total | 911 712.00 | 24 066.00 | 897 916.00 | 911 712.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 24 066.00 | 897 916.00 | |
| |
| 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 | 68 415.00 | 68 415.00 | | 68 415.00 |
UX Other trade receivables | 10 000.00 | | | 10 000.00 |
VC Group and associates | 30 817 035.00 | | | 30 817 035.00 |
VI Group and Associates | 31 500 561.00 | 31 500 561.00 | | 31 500 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 499.00 | | | 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 827 534.00 | 30 827 534.00 | | 30 827 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 568 975.00 | 31 568 975.00 | | 31 568 975.00 |
