| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 603 131.00 | | 16 603 131.00 | 16 603 131.00 |
BZ Other receivables | 305 931.00 | | 305 931.00 | 305 931.00 |
CF Cash and cash equivalents | 65 084.00 | | 65 084.00 | 65 084.00 |
CJ TOTAL (II) | 371 015.00 | | 371 015.00 | 371 015.00 |
CN Currency translation adjustments (V) | 14 810.00 | | 14 810.00 | 14 810.00 |
CO Grand total (0 to V) | 16 988 956.00 | | 16 988 956.00 | 16 988 956.00 |
CU Other investments | 16 603 131.00 | | 16 603 131.00 | 16 603 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 785 751.00 | 8 785 751.00 | | 8 785 751.00 |
DH Retained earnings | -1 376 106.00 | -975 717.00 | | -1 376 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 921 648.00 | -400 389.00 | | 921 648.00 |
DL TOTAL (I) | 8 331 293.00 | 7 409 645.00 | | 8 331 293.00 |
DP Provisions for Risks | 14 810.00 | 1 098 919.00 | | 14 810.00 |
DR TOTAL (IV) | 14 810.00 | 1 098 919.00 | | 14 810.00 |
DU Loans and Debts from Credit Institutions (3) | 100.00 | 103.00 | | 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 638 551.00 | 9 495 283.00 | | 8 638 551.00 |
DX Trade payables and related accounts | 4 202.00 | 5 138.00 | | 4 202.00 |
EC TOTAL (IV) | 8 642 853.00 | 9 500 524.00 | | 8 642 853.00 |
EE Grand total (I to V) | 16 988 956.00 | 18 009 088.00 | | 16 988 956.00 |
EG Accrued income and payables due within one year | 772 609.00 | 546 171.00 | | 772 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 278.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 278.00 | |
GG - OPERATING RESULT (I - II) | | | -7 278.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 084 109.00 | |
GN Positive exchange differences | | | 53 501.00 | |
GP Total financial income (V) | | | 1 137 610.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 188 947.00 | |
GS Negative differences of foreign exchange | | | 624.00 | |
GU Total financial expenses (VI) | | | 189 570.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 948 040.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 940 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 114.00 | -58 203.00 | | 19 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 137 610.00 | 2 464.00 | | 1 137 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 215 962.00 | 402 853.00 | | 215 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 921 648.00 | -400 389.00 | | 921 648.00 |
| |
| 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 | 16 603 131.00 | | | 16 603 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 603 131.00 | |
I4 DECREASES Grand Total | | | 16 603 131.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 603 131.00 | | | 16 603 131.00 |
| |
| 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 | 1 098 919.00 | | 1 084 109.00 | 1 098 919.00 |
7C Grand total | 1 098 919.00 | | 1 084 109.00 | 1 098 919.00 |
UG - Financial | | | 1 084 109.00 | |
| |
| 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 | 7 870 244.00 | | | 7 870 244.00 |
8B Suppliers and Related Accounts | 4 202.00 | 4 202.00 | | 4 202.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VI Group and Associates | 768 308.00 | 768 308.00 | | 768 308.00 |
VM Income taxes | 305 931.00 | | | 305 931.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 305 931.00 | 305 931.00 | | 305 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 642 853.00 | 772 609.00 | | 8 642 853.00 |
