| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 450 570.00 | 798 236.00 | 652 335.00 | 1 450 570.00 |
BJ TOTAL (I) | 5 392 993.00 | 798 236.00 | 4 594 757.00 | 5 392 993.00 |
BZ Other receivables | 216 000.00 | | 216 000.00 | 216 000.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 4 483.00 | | 4 483.00 | 4 483.00 |
CJ TOTAL (II) | 220 483.00 | | 220 483.00 | 220 483.00 |
CO Grand total (0 to V) | 5 613 475.00 | 798 236.00 | 4 815 240.00 | 5 613 475.00 |
CU Other investments | 3 942 422.00 | | 3 942 422.00 | 3 942 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 200 000.00 | 5 200 000.00 | | 5 200 000.00 |
DH Retained earnings | -917 606.00 | | | -917 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -235 465.00 | -917 606.00 | | -235 465.00 |
DL TOTAL (I) | 4 046 929.00 | 4 282 394.00 | | 4 046 929.00 |
DU Loans and Debts from Credit Institutions (3) | 395 000.00 | 595 000.00 | | 395 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 365 867.00 | 585 352.00 | | 365 867.00 |
DX Trade payables and related accounts | 7 440.00 | 6 476.00 | | 7 440.00 |
EA Other liabilities | 4.00 | | | 4.00 |
EC TOTAL (IV) | 768 311.00 | 1 186 828.00 | | 768 311.00 |
EE Grand total (I to V) | 4 815 240.00 | 5 469 222.00 | | 4 815 240.00 |
EG Accrued income and payables due within one year | 410 397.00 | 791 828.00 | | 410 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9 000.00 | |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 38 006.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 38 166.00 | |
GG - OPERATING RESULT (I - II) | | | -29 166.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 88 640.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 1 202 040.00 | |
GP Total financial income (V) | | | 1 290 680.00 | |
GQ Financial allocations to depreciation and provisions | | | 166 185.00 | |
GR Interest and similar expenses | | | 9 239.00 | |
GU Total financial expenses (VI) | | | 175 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 115 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 086 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 321 556.00 | 1 464 219.00 | | 1 321 556.00 |
HH Total exceptional expenses (VIII) | 1 321 556.00 | 1 464 219.00 | | 1 321 556.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 321 556.00 | -1 464 219.00 | | -1 321 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 299 680.00 | 1 359 934.00 | | 1 299 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 535 145.00 | 2 277 540.00 | | 1 535 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -235 465.00 | -917 606.00 | | -235 465.00 |
| |
| 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 | 6 960 634.00 | | | 6 960 634.00 |
I4 DECREASES Grand Total | | 1 567 642.00 | 5 392 993.00 | |
IO DECREASES Total including other intangible assets | | 1 567 642.00 | 5 392 993.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 960 634.00 | | | 6 960 634.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 18 340 910.00 | 1 661 850.00 | 12 020 400.00 | 18 340 910.00 |
7B Total provisions for depreciation | 1 834 091.00 | 166 185.00 | 1 202 040.00 | 1 834 091.00 |
7C Grand total | 1 834 091.00 | 166 185.00 | 1 202 040.00 | 1 834 091.00 |
UG - Financial | | 166 185.00 | 1 202 040.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 750.00 | 750.00 | | 750.00 |
8B Suppliers and Related Accounts | 7 440.00 | 7 440.00 | | 7 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VC Group and associates | 216 000.00 | | | 216 000.00 |
VG Loans with a maturity of up to one year at origin | 395 000.00 | 37 836.00 | 295 501.00 | 395 000.00 |
VI Group and Associates | 365 117.00 | 365 117.00 | | 365 117.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 000.00 | 216 000.00 | | 216 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 768 311.00 | 411 147.00 | 295 501.00 | 768 311.00 |
