| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 153 802.00 | 37 000.00 | 116 802.00 | 153 802.00 |
BZ Other receivables | 8 275 844.00 | 8 275 844.00 | | 8 275 844.00 |
CJ TOTAL (II) | 8 275 844.00 | 8 275 844.00 | | 8 275 844.00 |
CO Grand total (0 to V) | 8 429 645.00 | 8 312 844.00 | 116 802.00 | 8 429 645.00 |
CU Other investments | 153 802.00 | 37 000.00 | 116 802.00 | 153 802.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 113.00 | 38 113.00 | | 38 113.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 1 765.00 | 1 765.00 | | 1 765.00 |
DH Retained earnings | -7 525 253.00 | -7 674 178.00 | | -7 525 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192 350.00 | 148 924.00 | | 192 350.00 |
DL TOTAL (I) | -7 289 214.00 | -7 481 565.00 | | -7 289 214.00 |
DU Loans and Debts from Credit Institutions (3) | 7 406 016.00 | 7 592 271.00 | | 7 406 016.00 |
EC TOTAL (IV) | 7 406 016.00 | 7 592 271.00 | | 7 406 016.00 |
EE Grand total (I to V) | 116 802.00 | 110 706.00 | | 116 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 16 779.00 | |
FX Taxes, duties, and similar payments | | | 171.00 | |
GF Total Operating Expenses (II) | | | 16 950.00 | |
GG - OPERATING RESULT (I - II) | | | -16 950.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 209 300.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 209 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 209 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192 350.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 300.00 | 166 400.00 | | 209 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 950.00 | 17 476.00 | | 16 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192 350.00 | 148 924.00 | | 192 350.00 |
| |
| 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 | 147 708.00 | | 6 095.00 | 147 708.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153 802.00 | |
I4 DECREASES Grand Total | | | 153 802.00 | |
IN DECREASES Start-up, development, or research expenses | | 6.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147 708.00 | | 6 095.00 | 147 708.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 8 275 844.00 | | | 8 275 844.00 |
7B Total provisions for depreciation | 8 312 844.00 | | | 8 312 844.00 |
7C Grand total | 8 312 844.00 | | | 8 312 844.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8L Deferred income | | 1.00 | | |
VA Doubtful or disputed receivables | | | 1.00 | |
VC Group and associates | 8 275 844.00 | 8 275 844.00 | | 8 275 844.00 |
VH Loans with a maturity of more than one year at origin | 7 592 271.00 | 7 592 271.00 | | 7 592 271.00 |
VI Group and Associates | | | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 275 844.00 | 8 275 844.00 | | 8 275 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 592 271.00 | 7 592 271.00 | | 7 592 271.00 |
Z1 Receivables representing loaned securities | | | 2.00 | |
