| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 676 239.00 | 3 122 000.00 | 2 554 239.00 | 5 676 239.00 |
BZ Other receivables | 27 278.00 | | 27 278.00 | 27 278.00 |
CF Cash and cash equivalents | 612.00 | | 612.00 | 612.00 |
CJ TOTAL (II) | 27 890.00 | | 27 890.00 | 27 890.00 |
CN Currency translation adjustments (V) | 207 276.00 | | 207 276.00 | 207 276.00 |
CO Grand total (0 to V) | 5 911 405.00 | 3 122 000.00 | 2 789 405.00 | 5 911 405.00 |
CU Other investments | 5 676 239.00 | 3 122 000.00 | 2 554 239.00 | 5 676 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DH Retained earnings | -985 835.00 | -987 493.00 | | -985 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 658.00 | 1 657.00 | | 202 658.00 |
DL TOTAL (I) | -183 177.00 | -385 835.00 | | -183 177.00 |
DP Provisions for Risks | 207 276.00 | 414 618.00 | | 207 276.00 |
DR TOTAL (IV) | 207 276.00 | 414 618.00 | | 207 276.00 |
DX Trade payables and related accounts | 3 722.00 | 3 300.00 | | 3 722.00 |
DZ Fixed asset liabilities and related accounts | 2 761 583.00 | 2 968 925.00 | | 2 761 583.00 |
EC TOTAL (IV) | 2 765 306.00 | 2 972 225.00 | | 2 765 306.00 |
EE Grand total (I to V) | 2 789 405.00 | 3 001 008.00 | | 2 789 405.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 67 553.00 | |
FR Total operating income (I) | | | 67 553.00 | |
FW Other purchases and external expenses | | | 4 684.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 4 684.00 | |
GG - OPERATING RESULT (I - II) | | | 62 869.00 | |
GM Reversals of provisions and transfers of expenses | | | 414 618.00 | |
GP Total financial income (V) | | | 414 618.00 | |
GQ Financial allocations to depreciation and provisions | | | 207 276.00 | |
GU Total financial expenses (VI) | | | 207 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 207 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 270 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 287.00 | | |
HH Total exceptional expenses (VIII) | | 1 287.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 287.00 | | |
HK Income tax | 67 553.00 | | | 67 553.00 |
HL TOTAL REVENUE (I + III + V + VII) | 482 171.00 | 425 588.00 | | 482 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 513.00 | 423 931.00 | | 279 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 658.00 | 1 657.00 | | 202 658.00 |
| |
| 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 | 5 676 239.00 | | | 5 676 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 676 239.00 | |
I4 DECREASES Grand Total | | | 5 676 239.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 676 239.00 | | | 5 676 239.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 414 618.00 | 207 276.00 | 414 618.00 | 414 618.00 |
7B Total provisions for depreciation | 3 122 000.00 | | | 3 122 000.00 |
7C Grand total | 3 536 618.00 | 207 276.00 | 414 618.00 | 3 536 618.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 207 276.00 | 414 618.00 | |
| |
| 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 | 3 722.00 | 3 722.00 | | 3 722.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 761 583.00 | | | 2 761 583.00 |
VC Group and associates | 27 278.00 | | | 27 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 278.00 | 27 278.00 | | 27 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 765 306.00 | 3 722.00 | | 2 765 306.00 |
