| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 445 462.00 | 65 000.00 | 380 462.00 | 445 462.00 |
BZ Other receivables | 193 249.00 | 81 966.00 | 111 283.00 | 193 249.00 |
CF Cash and cash equivalents | 2 297.00 | | 2 297.00 | 2 297.00 |
CJ TOTAL (II) | 195 546.00 | 81 966.00 | 113 580.00 | 195 546.00 |
CO Grand total (0 to V) | 641 008.00 | 146 966.00 | 494 042.00 | 641 008.00 |
CU Other investments | 445 462.00 | 65 000.00 | 380 462.00 | 445 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 278 250.00 | 278 250.00 | | 278 250.00 |
DD Legal reserve (1) | 3 260.00 | 3 260.00 | | 3 260.00 |
DG Other reserves | | 15 466.00 | | |
DH Retained earnings | -21 469.00 | | | -21 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 352.00 | -36 935.00 | | -7 352.00 |
DK Regulated provisions | 6 611.00 | 5 161.00 | | 6 611.00 |
DL TOTAL (I) | 259 300.00 | 265 202.00 | | 259 300.00 |
DU Loans and Debts from Credit Institutions (3) | 57 349.00 | 79 189.00 | | 57 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 335.00 | 104 201.00 | | 160 335.00 |
DX Trade payables and related accounts | 9 058.00 | 8 297.00 | | 9 058.00 |
EA Other liabilities | 8 000.00 | 8 170.00 | | 8 000.00 |
EC TOTAL (IV) | 234 742.00 | 199 856.00 | | 234 742.00 |
EE Grand total (I to V) | 494 042.00 | 465 058.00 | | 494 042.00 |
EG Accrued income and payables due within one year | 199 921.00 | 142 619.00 | | 199 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 594.00 | |
GF Total Operating Expenses (II) | | | 4 594.00 | |
GG - OPERATING RESULT (I - II) | | | -4 594.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 539.00 | |
GP Total financial income (V) | | | 30 539.00 | |
GQ Financial allocations to depreciation and provisions | | | 28 548.00 | |
GR Interest and similar expenses | | | 3 468.00 | |
GU Total financial expenses (VI) | | | 32 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 170.00 | 1 240.00 | | 170.00 |
HD Total exceptional income (VII) | 170.00 | 1 240.00 | | 170.00 |
HE Exceptional expenses on management operations | | 2 713.00 | | |
HF Exceptional expenses on capital transactions | 1 451.00 | 1 451.00 | | 1 451.00 |
HH Total exceptional expenses (VIII) | 1 451.00 | 4 163.00 | | 1 451.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 281.00 | -2 923.00 | | -1 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 709.00 | 31 333.00 | | 30 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 061.00 | 68 268.00 | | 38 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 352.00 | -36 935.00 | | -7 352.00 |
| |
| 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 | 445 462.00 | | | 445 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 445 462.00 | |
I4 DECREASES Grand Total | | | 445 462.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 445 462.00 | | | 445 462.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 161.00 | 1 451.00 | | 5 161.00 |
6X Other provisions for depreciation | 53 418.00 | 28 548.00 | | 53 418.00 |
7B Total provisions for depreciation | 118 418.00 | 28 548.00 | | 118 418.00 |
7C Grand total | 123 579.00 | 29 999.00 | | 123 579.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 28 548.00 | | |
UJ - Exceptional | | 1 451.00 | | |
| |
| 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 | 9 058.00 | 9 058.00 | | 9 058.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
VC Group and associates | 165 349.00 | | | 165 349.00 |
VG Loans with a maturity of up to one year at origin | 57 349.00 | 22 528.00 | 34 821.00 | 57 349.00 |
VI Group and Associates | 160 335.00 | 160 335.00 | | 160 335.00 |
VK Loans repaid during the year | 21 798.00 | | | 21 798.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 900.00 | | | 27 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 249.00 | 193 249.00 | | 193 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 234 742.00 | 199 921.00 | 34 821.00 | 234 742.00 |
