| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 112.00 | | 112.00 | 112.00 |
BJ TOTAL (I) | 906 156.00 | | 906 156.00 | 906 156.00 |
BZ Other receivables | 1 709 739.00 | | 1 709 739.00 | 1 709 739.00 |
CD Marketable securities | 189 042.00 | | 189 042.00 | 189 042.00 |
CF Cash and cash equivalents | 28 607.00 | | 28 607.00 | 28 607.00 |
CJ TOTAL (II) | 1 927 388.00 | | 1 927 388.00 | 1 927 388.00 |
CO Grand total (0 to V) | 2 833 544.00 | | 2 833 544.00 | 2 833 544.00 |
CP Shares due in less than one year | 112.00 | | | 112.00 |
CU Other investments | 906 044.00 | | 906 044.00 | 906 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 624.00 | 7 624.00 | | 7 624.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -327 111.00 | -325 797.00 | | -327 111.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 328.00 | -1 314.00 | | -31 328.00 |
DL TOTAL (I) | -350 052.00 | -318 725.00 | | -350 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 817 693.00 | 2 775 150.00 | | 2 817 693.00 |
DX Trade payables and related accounts | 3 820.00 | 2 117.00 | | 3 820.00 |
DY Tax and social security liabilities | 2 036.00 | 106 632.00 | | 2 036.00 |
DZ Fixed asset liabilities and related accounts | 360 000.00 | 360 000.00 | | 360 000.00 |
EA Other liabilities | 48.00 | 48.00 | | 48.00 |
EC TOTAL (IV) | 3 183 596.00 | 3 243 947.00 | | 3 183 596.00 |
EE Grand total (I to V) | 2 833 544.00 | 2 925 222.00 | | 2 833 544.00 |
EG Accrued income and payables due within one year | 3 183 596.00 | 3 243 947.00 | | 3 183 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 8 993.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 096.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 268.00 | |
GG - OPERATING RESULT (I - II) | | | -10 268.00 | |
GK Income from other securities and fixed asset receivables | | | 19.00 | |
GL Other interest and similar income | | | 20 809.00 | |
GP Total financial income (V) | | | 20 828.00 | |
GR Interest and similar expenses | | | 45 883.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 45 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 322.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 184.00 | | |
HH Total exceptional expenses (VIII) | | 184.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -184.00 | | |
HK Income tax | -3 995.00 | -34 892.00 | | -3 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 829.00 | 36 500.00 | | 20 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 156.00 | 37 813.00 | | 52 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 328.00 | -1 314.00 | | -31 328.00 |
| |
| 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 | 906 138.00 | | 18.00 | 906 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 906 156.00 | |
I4 DECREASES Grand Total | | | 906 156.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 906 138.00 | | 18.00 | 906 138.00 |
| |
| 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 | 3 820.00 | 3 820.00 | | 3 820.00 |
8C Staff and Related Accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 360 000.00 | 360 000.00 | | 360 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48.00 | 48.00 | | 48.00 |
UT Other financial assets | 112.00 | 112.00 | | 112.00 |
VB VAT | 4 922.00 | 4 922.00 | | 4 922.00 |
VC Group and associates | 1 704 817.00 | 1 704 817.00 | | 1 704 817.00 |
VI Group and Associates | 2 817 693.00 | 2 817 693.00 | | 2 817 693.00 |
VQ Other Taxes, Duties, and Similar Debts | 36.00 | 36.00 | | 36.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 709 851.00 | 1 709 851.00 | | 1 709 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 183 596.00 | 3 183 596.00 | | 3 183 596.00 |
