| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 381 416.00 | 16 381 416.00 | | 16 381 416.00 |
BZ Other receivables | 593 900.00 | | 593 900.00 | 593 900.00 |
CJ TOTAL (II) | 593 900.00 | | 593 900.00 | 593 900.00 |
CO Grand total (0 to V) | 16 975 316.00 | 16 381 416.00 | 593 900.00 | 16 975 316.00 |
CU Other investments | 16 381 416.00 | 16 381 416.00 | | 16 381 416.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 675 118.00 | 7 675 118.00 | | 7 675 118.00 |
DD Legal reserve (1) | 25 933.00 | 25 933.00 | | 25 933.00 |
DF Regulated reserves (1) | 1 310.00 | 1 310.00 | | 1 310.00 |
DG Other reserves | 6 984.00 | 6 984.00 | | 6 984.00 |
DH Retained earnings | -16 285 729.00 | -13 659 012.00 | | -16 285 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 658 686.00 | -2 626 717.00 | | -3 658 686.00 |
DL TOTAL (I) | -12 235 071.00 | -8 576 385.00 | | -12 235 071.00 |
DP Provisions for Risks | 11 752 856.00 | 8 098 105.00 | | 11 752 856.00 |
DR TOTAL (IV) | 11 752 856.00 | 8 098 105.00 | | 11 752 856.00 |
DU Loans and Debts from Credit Institutions (3) | | 7 066.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 060 567.00 | 997 990.00 | | 1 060 567.00 |
DX Trade payables and related accounts | 8 799.00 | 13 173.00 | | 8 799.00 |
DY Tax and social security liabilities | 6 749.00 | 6 749.00 | | 6 749.00 |
EC TOTAL (IV) | 1 076 115.00 | 1 024 978.00 | | 1 076 115.00 |
EE Grand total (I to V) | 593 900.00 | 546 699.00 | | 593 900.00 |
EI Including equity loans | 1 060 567.00 | | | 1 060 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 935.00 | |
GF Total Operating Expenses (II) | | | 3 935.00 | |
GG - OPERATING RESULT (I - II) | | | -3 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 654 751.00 | 2 618 849.00 | | 3 654 751.00 |
HH Total exceptional expenses (VIII) | 3 654 751.00 | 2 618 849.00 | | 3 654 751.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 654 751.00 | -2 618 849.00 | | -3 654 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 658 686.00 | 2 626 717.00 | | 3 658 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 658 686.00 | -2 626 717.00 | | -3 658 686.00 |
| |
| 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 | 16 381 416.00 | | | 16 381 416.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 381 416.00 | |
I4 DECREASES Grand Total | | | 16 381 416.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 381 416.00 | | | 16 381 416.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 163 814 160.00 | | | 163 814 160.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 8 098 105.00 | 3 654 751.00 | | 8 098 105.00 |
7B Total provisions for depreciation | 16 381 416.00 | | | 16 381 416.00 |
7C Grand total | 24 479 521.00 | 3 654 751.00 | | 24 479 521.00 |
| |
| 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 | 8 799.00 | 8 799.00 | | 8 799.00 |
8D Social Security and Other Social Organizations | 6 336.00 | 6 336.00 | | 6 336.00 |
VH Loans with a maturity of more than one year at origin | 1 060 567.00 | 1 060 567.00 | | 1 060 567.00 |
VP Miscellaneous | 593 900.00 | | | 593 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 413.00 | 413.00 | | 413.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593 900.00 | 146 593.00 | 447 307.00 | 593 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 076 115.00 | 1 076 115.00 | | 1 076 115.00 |
