| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 433 297.00 | 448 150.00 | 35 985 147.00 | 36 433 297.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 715.00 | | 715.00 | 715.00 |
CJ TOTAL (II) | 715.00 | | 715.00 | 715.00 |
CO Grand total (0 to V) | 36 434 012.00 | 448 150.00 | 35 985 862.00 | 36 434 012.00 |
CU Other investments | 36 433 297.00 | 448 150.00 | 35 985 147.00 | 36 433 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000 050.00 | 23 000 050.00 | | 23 000 050.00 |
DB Share, merger, contribution premiums, etc. | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | -7 395 297.00 | -6 113 763.00 | | -7 395 297.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 412 943.00 | -1 281 535.00 | | 4 412 943.00 |
DL TOTAL (I) | 20 017 699.00 | 15 604 756.00 | | 20 017 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 967 529.00 | 15 705 447.00 | | 15 967 529.00 |
DX Trade payables and related accounts | 635.00 | 10.00 | | 635.00 |
EC TOTAL (IV) | 15 968 164.00 | 15 705 457.00 | | 15 968 164.00 |
EE Grand total (I to V) | 35 985 862.00 | 31 310 213.00 | | 35 985 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 812.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 887.00 | |
GG - OPERATING RESULT (I - II) | | | -887.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 707 800.00 | |
GP Total financial income (V) | | | 4 707 800.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 293 971.00 | |
GU Total financial expenses (VI) | | | 293 971.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 413 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 412 943.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 707 800.00 | | | 4 707 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 294 857.00 | 1 281 535.00 | | 294 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 412 943.00 | -1 281 535.00 | | 4 412 943.00 |
| |
| 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 | 36 433 297.00 | | | 36 433 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 433 297.00 | |
I4 DECREASES Grand Total | | | 36 433 297.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 433 297.00 | | | 36 433 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 155 950.00 | | 4 707 800.00 | 5 155 950.00 |
7C Grand total | 5 155 950.00 | | 4 707 800.00 | 5 155 950.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 4 707 800.00 | |
| |
| 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 | 635.00 | 635.00 | | 635.00 |
VI Group and Associates | 15 967 529.00 | 15 967 529.00 | | 15 967 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 968 164.00 | 15 968 164.00 | | 15 968 164.00 |
