| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 617 113.00 | 610 064.00 | 7 049.00 | 617 113.00 |
BZ Other receivables | 689 207.00 | | 689 207.00 | 689 207.00 |
CF Cash and cash equivalents | 2 082.00 | | 2 082.00 | 2 082.00 |
CJ TOTAL (II) | 691 289.00 | | 691 289.00 | 691 289.00 |
CO Grand total (0 to V) | 1 308 403.00 | 610 064.00 | 698 339.00 | 1 308 403.00 |
CU Other investments | 617 113.00 | 610 064.00 | 7 049.00 | 617 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -1 806 967.00 | -1 550 760.00 | | -1 806 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 442 441.00 | -256 207.00 | | 442 441.00 |
DL TOTAL (I) | -1 357 025.00 | -1 799 467.00 | | -1 357 025.00 |
DP Provisions for Risks | 2 052 431.00 | 2 493 540.00 | | 2 052 431.00 |
DR TOTAL (IV) | 2 052 431.00 | 2 493 540.00 | | 2 052 431.00 |
DU Loans and Debts from Credit Institutions (3) | 2 881.00 | 2 871.00 | | 2 881.00 |
EA Other liabilities | 53.00 | 15.00 | | 53.00 |
EC TOTAL (IV) | 2 934.00 | 2 886.00 | | 2 934.00 |
EE Grand total (I to V) | 698 339.00 | 696 959.00 | | 698 339.00 |
EG Accrued income and payables due within one year | 2 934.00 | 2 886.00 | | 2 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 591.00 | |
FR Total operating income (I) | | | 1 591.00 | |
FW Other purchases and external expenses | | | 994.00 | |
GF Total Operating Expenses (II) | | | 994.00 | |
GG - OPERATING RESULT (I - II) | | | 596.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 826.00 | |
GM Reversals of provisions and transfers of expenses | | | 441 109.00 | |
GP Total financial income (V) | | | 441 936.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 441 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 442 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 516.00 | | | 516.00 |
HH Total exceptional expenses (VIII) | 516.00 | | | 516.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -516.00 | | | -516.00 |
HK Income tax | -425.00 | -527.00 | | -425.00 |
HL TOTAL REVENUE (I + III + V + VII) | 443 527.00 | 2 507.00 | | 443 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 086.00 | 258 714.00 | | 1 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 442 441.00 | -256 207.00 | | 442 441.00 |
| |
| 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 | 616 713.00 | | 1 015.00 | 616 713.00 |
I3 DECREASES Total Financial Fixed Assets | | 614.00 | 617 113.00 | |
I4 DECREASES Grand Total | | 614.00 | 617 113.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 616 713.00 | | 1 015.00 | 616 713.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 493 540.00 | | 441 109.00 | 2 493 540.00 |
7B Total provisions for depreciation | 610 064.00 | | | 610 064.00 |
7C Grand total | 3 103 604.00 | | 441 109.00 | 3 103 604.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 441 109.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VC Group and associates | 689 207.00 | | | 689 207.00 |
VG Loans with a maturity of up to one year at origin | 2 881.00 | 2 881.00 | | 2 881.00 |
VI Group and Associates | 38.00 | 38.00 | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 689 207.00 | 689 207.00 | | 689 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 934.00 | 2 934.00 | | 2 934.00 |
