| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 042 866.00 | | 6 042 866.00 | 6 042 866.00 |
BZ Other receivables | 564 455.00 | | 564 455.00 | 564 455.00 |
CF Cash and cash equivalents | 2 192.00 | | 2 192.00 | 2 192.00 |
CH Prepaid expenses | 1 620.00 | | 1 620.00 | 1 620.00 |
CJ TOTAL (II) | 568 267.00 | | 568 267.00 | 568 267.00 |
CO Grand total (0 to V) | 6 611 133.00 | | 6 611 133.00 | 6 611 133.00 |
CU Other investments | 6 042 866.00 | | 6 042 866.00 | 6 042 866.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 653 246.00 | 2 653 246.00 | | 2 653 246.00 |
DB Share, merger, contribution premiums, etc. | 1 796 755.00 | 1 796 755.00 | | 1 796 755.00 |
DD Legal reserve (1) | 70 859.00 | 70 859.00 | | 70 859.00 |
DF Regulated reserves (1) | 41 476.00 | 41 476.00 | | 41 476.00 |
DG Other reserves | 685 746.00 | 731 650.00 | | 685 746.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 678.00 | -45 904.00 | | -37 678.00 |
DK Regulated provisions | 139 366.00 | 139 366.00 | | 139 366.00 |
DL TOTAL (I) | 5 349 770.00 | 5 387 448.00 | | 5 349 770.00 |
DS Convertible Bond Issues | 246 000.00 | 246 000.00 | | 246 000.00 |
DU Loans and Debts from Credit Institutions (3) | 169.00 | 176.00 | | 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 006 131.00 | 881 988.00 | | 1 006 131.00 |
DX Trade payables and related accounts | 6 563.00 | 22 513.00 | | 6 563.00 |
DZ Fixed asset liabilities and related accounts | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 1 261 363.00 | 1 150 677.00 | | 1 261 363.00 |
EE Grand total (I to V) | 6 611 133.00 | 6 538 124.00 | | 6 611 133.00 |
EG Accrued income and payables due within one year | 1 021 363.00 | 910 677.00 | | 1 021 363.00 |
| |
| 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 | 6 040 366.00 | | 2 500.00 | 6 040 366.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 042 866.00 | |
I4 DECREASES Grand Total | | | 6 042 866.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 040 366.00 | | 2 500.00 | 6 040 366.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 139 366.00 | | | 139 366.00 |
7C Grand total | 139 366.00 | | | 139 366.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 246 000.00 | 6 000.00 | | 246 000.00 |
8B Suppliers and Related Accounts | 6 563.00 | 6 563.00 | | 6 563.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
VC Group and associates | 539 626.00 | | | 539 626.00 |
VG Loans with a maturity of up to one year at origin | 169.00 | 169.00 | | 169.00 |
VI Group and Associates | 1 006 131.00 | 1 006 131.00 | | 1 006 131.00 |
VM Income taxes | 24 829.00 | | | 24 829.00 |
VS Prepaid expenses | 1 620.00 | | | 1 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 566 075.00 | 566 075.00 | | 566 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 261 363.00 | 1 021 363.00 | | 1 261 363.00 |
