| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 951 099.00 | 2 607 649.00 | 11 343 450.00 | 13 951 099.00 |
BZ Other receivables | 3 870 344.00 | | 3 870 344.00 | 3 870 344.00 |
CF Cash and cash equivalents | 5 917.00 | | 5 917.00 | 5 917.00 |
CJ TOTAL (II) | 3 876 261.00 | | 3 876 261.00 | 3 876 261.00 |
CO Grand total (0 to V) | 17 827 360.00 | 2 607 649.00 | 15 219 711.00 | 17 827 360.00 |
CU Other investments | 13 951 099.00 | 2 607 649.00 | 11 343 450.00 | 13 951 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 123 100.00 | 19 123 100.00 | | 19 123 100.00 |
DH Retained earnings | -3 915 879.00 | -4 014 415.00 | | -3 915 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -304 229.00 | 98 536.00 | | -304 229.00 |
DK Regulated provisions | 308 736.00 | 308 736.00 | | 308 736.00 |
DL TOTAL (I) | 15 211 728.00 | 15 515 957.00 | | 15 211 728.00 |
DU Loans and Debts from Credit Institutions (3) | 3.00 | 4.00 | | 3.00 |
DX Trade payables and related accounts | 7 980.00 | 8 043.00 | | 7 980.00 |
EC TOTAL (IV) | 7 983.00 | 8 047.00 | | 7 983.00 |
EE Grand total (I to V) | 15 219 711.00 | 15 524 004.00 | | 15 219 711.00 |
EG Accrued income and payables due within one year | 7 983.00 | 8 047.00 | | 7 983.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3.00 | 4.00 | | 3.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 212.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GF Total Operating Expenses (II) | | | 9 368.00 | |
GG - OPERATING RESULT (I - II) | | | -9 368.00 | |
GL Other interest and similar income | | | 3 930.00 | |
GM Reversals of provisions and transfers of expenses | | | 104 905.00 | |
GP Total financial income (V) | | | 3 930.00 | |
GQ Financial allocations to depreciation and provisions | | | 298 797.00 | |
GU Total financial expenses (VI) | | | 298 791.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -294 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -304 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 930.00 | 108 850.00 | | 3 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 159.00 | 10 314.00 | | 308 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -304 229.00 | 98 536.00 | | -304 229.00 |
| |
| 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 | 13 951 099.00 | | | 13 951 099.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 951 099.00 | |
I4 DECREASES Grand Total | | | 13 951 099.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 951 099.00 | | | 13 951 099.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 308 736.00 | | | 308 736.00 |
7C Grand total | 308 736.00 | | | 308 736.00 |
| |
| 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 | 7 980.00 | 7 980.00 | | 7 980.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VP Miscellaneous | 3 870 344.00 | | | 3 870 344.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 870 344.00 | 3 870 344.00 | | 3 870 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 983.00 | 7 983.00 | | 7 983.00 |
