| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 23 673 700.00 | | 23 673 700.00 | 23 673 700.00 |
BZ Other receivables | 8 855.00 | | 8 855.00 | 8 855.00 |
CF Cash and cash equivalents | 131 569.00 | | 131 569.00 | 131 569.00 |
CJ TOTAL (II) | 140 424.00 | | 140 424.00 | 140 424.00 |
CO Grand total (0 to V) | 23 814 124.00 | | 23 814 124.00 | 23 814 124.00 |
CU Other investments | 23 673 700.00 | | 23 673 700.00 | 23 673 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 171 886.00 | 11 171 886.00 | | 11 171 886.00 |
DH Retained earnings | -1 391 567.00 | -1 706 497.00 | | -1 391 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 941 186.00 | 314 930.00 | | 941 186.00 |
DK Regulated provisions | 6.00 | | | 6.00 |
DL TOTAL (I) | 10 721 505.00 | 9 780 319.00 | | 10 721 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 294 672.00 | 13 031 874.00 | | 12 294 672.00 |
DX Trade payables and related accounts | 13 260.00 | 10 578.00 | | 13 260.00 |
EC TOTAL (IV) | 12 307 932.00 | 13 042 452.00 | | 12 307 932.00 |
ED (V) | 784 686.00 | 916 785.00 | | 784 686.00 |
EE Grand total (I to V) | 23 814 124.00 | 23 739 557.00 | | 23 814 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 31 481.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 481.00 | |
GG - OPERATING RESULT (I - II) | | | -31 481.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 24 668.00 | |
GN Positive exchange differences | | | 429 181.00 | |
GP Total financial income (V) | | | 1 180 229.00 | |
GR Interest and similar expenses | | | 176 429.00 | |
GS Negative differences of foreign exchange | | | 31 133.00 | |
GU Total financial expenses (VI) | | | 207 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 972 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 941 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 180 229.00 | 1 022 660.00 | | 1 180 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 043.00 | 707 730.00 | | 239 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 941 186.00 | 314 930.00 | | 941 186.00 |
| |
| 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 | 23 673 700.00 | | | 23 673 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 673 700.00 | |
I4 DECREASES Grand Total | | | 23 673 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 673 700.00 | | | 23 673 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 13 260.00 | 13 260.00 | | 13 260.00 |
VI Group and Associates | 12 294 672.00 | 282 629.00 | | 12 294 672.00 |
VM Income taxes | 8 855.00 | 8 855.00 | | 8 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 855.00 | 8 855.00 | | 8 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 307 932.00 | 295 889.00 | | 12 307 932.00 |
