| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 2 464 986.00 | | 2 464 986.00 | 2 464 986.00 |
BF Loans | 2 128 703.00 | | 2 128 703.00 | 2 128 703.00 |
BJ TOTAL (I) | 3 183 720.00 | | 3 183 720.00 | 3 183 720.00 |
BZ Other receivables | 2 417 255.00 | | 2 417 255.00 | 2 417 255.00 |
CJ TOTAL (II) | 2 417 255.00 | | 2 417 255.00 | 2 417 255.00 |
CO Grand total (0 to V) | 8 065 960.00 | | 8 065 960.00 | 8 065 960.00 |
CP Shares due in less than one year | 536 349.00 | | | 536 349.00 |
CU Other investments | 1 055 017.00 | | 1 055 017.00 | 1 055 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000 000.00 | 10 037 000.00 | | 8 000 000.00 |
DH Retained earnings | -100 609.00 | -98 948.00 | | -100 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 136.00 | -1 661.00 | | -5 136.00 |
DK Regulated provisions | 1 236.00 | 396.00 | | 1 236.00 |
DL TOTAL (I) | 7 895 491.00 | 9 936 787.00 | | 7 895 491.00 |
DX Trade payables and related accounts | 79 169.00 | 60 076.00 | | 79 169.00 |
DZ Fixed asset liabilities and related accounts | 91 300.00 | 156 000.00 | | 91 300.00 |
EC TOTAL (IV) | 170 469.00 | 216 076.00 | | 170 469.00 |
EE Grand total (I to V) | 8 065 960.00 | 10 152 863.00 | | 8 065 960.00 |
EG Accrued income and payables due within one year | 170 469.00 | 216 076.00 | | 170 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 375.00 | |
FJ Net sales | | | 375.00 | |
FO Operating subsidies | | | 83 249.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 83 625.00 | |
FW Other purchases and external expenses | | | 89 286.00 | |
GE Other Expenses | | | 80 990.00 | |
GF Total Operating Expenses (II) | | | 170 276.00 | |
GG - OPERATING RESULT (I - II) | | | -86 651.00 | |
GK Income from other securities and fixed asset receivables | | | 84 615.00 | |
GP Total financial income (V) | | | 84 615.00 | |
GR Interest and similar expenses | | | 2 260.00 | |
GU Total financial expenses (VI) | | | 2 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 840.00 | 396.00 | | 840.00 |
HH Total exceptional expenses (VIII) | 840.00 | 396.00 | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | -396.00 | | -840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 240.00 | 380 309.00 | | 168 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 376.00 | 381 969.00 | | 173 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 136.00 | -1 661.00 | | -5 136.00 |
| |
| 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 | 2 975 432.00 | | 855 000.00 | 2 975 432.00 |
I3 DECREASES Total Financial Fixed Assets | | 646 712.00 | 3 183 720.00 | |
I4 DECREASES Grand Total | | 646 712.00 | 3 183 720.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 975 432.00 | | 855 000.00 | 2 975 432.00 |
NC DECREASES Transfers to advances and down payments | 5.00 | | | 5.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 396.00 | 840.00 | | 396.00 |
7C Grand total | 396.00 | 840.00 | | 396.00 |
UJ - Exceptional | | 840.00 | | |
| |
| 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 | 79 169.00 | 79 169.00 | | 79 169.00 |
8J Fixed Asset Liabilities and Related Accounts | 91 300.00 | 91 300.00 | | 91 300.00 |
UP Loans | 2 128 703.00 | 536 349.00 | 1 592 354.00 | 2 128 703.00 |
VP Miscellaneous | 2 417 255.00 | 2 417 255.00 | | 2 417 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 545 957.00 | 2 953 603.00 | 1 592 354.00 | 4 545 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 469.00 | 170 469.00 | | 170 469.00 |
