| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 647 823.00 | | 3 647 823.00 | 3 647 823.00 |
BZ Other receivables | 710 934.00 | | 710 934.00 | 710 934.00 |
CF Cash and cash equivalents | 15 311.00 | | 15 311.00 | 15 311.00 |
CJ TOTAL (II) | 726 245.00 | | 726 245.00 | 726 245.00 |
CO Grand total (0 to V) | 4 374 068.00 | | 4 374 068.00 | 4 374 068.00 |
CU Other investments | 3 647 823.00 | | 3 647 823.00 | 3 647 823.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 899 600.00 | | | 899 600.00 |
DD Legal reserve (1) | 89 960.00 | | | 89 960.00 |
DG Other reserves | 928 729.00 | | | 928 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 459.00 | | | -32 459.00 |
DK Regulated provisions | 48 460.00 | | | 48 460.00 |
DL TOTAL (I) | 1 934 290.00 | | | 1 934 290.00 |
DU Loans and Debts from Credit Institutions (3) | 1 179 503.00 | | | 1 179 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 258 779.00 | | | 1 258 779.00 |
DX Trade payables and related accounts | 1 496.00 | | | 1 496.00 |
EC TOTAL (IV) | 2 439 778.00 | | | 2 439 778.00 |
EE Grand total (I to V) | 4 374 068.00 | | | 4 374 068.00 |
EG Accrued income and payables due within one year | 789 546.00 | | | 789 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 151.00 | |
GF Total Operating Expenses (II) | | | 6 151.00 | |
GG - OPERATING RESULT (I - II) | | | -6 151.00 | |
GR Interest and similar expenses | | | 30 127.00 | |
GU Total financial expenses (VI) | | | 30 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 269.00 | | | 7 269.00 |
HH Total exceptional expenses (VIII) | 7 269.00 | | | 7 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 269.00 | | | -7 269.00 |
HK Income tax | -11 088.00 | | | -11 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 459.00 | | | 32 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 459.00 | | | -32 459.00 |
| |
| 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 | 3 647 823.00 | | | 3 647 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 647 823.00 | |
I4 DECREASES Grand Total | | | 3 647 823.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 647 823.00 | | | 3 647 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 41 191.00 | 7 269.00 | | 41 191.00 |
7C Grand total | 41 191.00 | 7 269.00 | | 41 191.00 |
| |
| 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 | 1 258 779.00 | 567 525.00 | | 1 258 779.00 |
8B Suppliers and Related Accounts | 1 496.00 | 1 496.00 | | 1 496.00 |
VG Loans with a maturity of up to one year at origin | 1 179 503.00 | 220 525.00 | 958 978.00 | 1 179 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 710 934.00 | 710 934.00 | | 710 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 439 778.00 | 789 546.00 | 958 978.00 | 2 439 778.00 |
