| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 268 400.00 | | 268 400.00 | 268 400.00 |
BJ TOTAL (I) | 10 515 457.00 | | 10 515 457.00 | 10 515 457.00 |
BZ Other receivables | 301 711.00 | | 301 711.00 | 301 711.00 |
CF Cash and cash equivalents | 24 055.00 | | 24 055.00 | 24 055.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 325 766.00 | | 325 766.00 | 325 766.00 |
CO Grand total (0 to V) | 10 841 223.00 | | 10 841 223.00 | 10 841 223.00 |
CU Other investments | 10 247 058.00 | | 10 247 058.00 | 10 247 058.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 021.00 | 71 021.00 | | 71 021.00 |
DD Legal reserve (1) | 7 102.00 | 7 102.00 | | 7 102.00 |
DH Retained earnings | 1 868 104.00 | 1 427 871.00 | | 1 868 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -172 996.00 | 440 233.00 | | -172 996.00 |
DK Regulated provisions | 362 000.00 | 362 000.00 | | 362 000.00 |
DL TOTAL (I) | 2 135 232.00 | 2 308 227.00 | | 2 135 232.00 |
DQ Provisions for Expenses | | 20 025.00 | | |
DR TOTAL (IV) | | 20 025.00 | | |
DU Loans and Debts from Credit Institutions (3) | 816 191.00 | 1 431 755.00 | | 816 191.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 330 866.00 | 6 220 511.00 | | 6 330 866.00 |
DX Trade payables and related accounts | 6 113.00 | 19 167.00 | | 6 113.00 |
DY Tax and social security liabilities | | 97 150.00 | | |
EA Other liabilities | 1 552 822.00 | 683 667.00 | | 1 552 822.00 |
EC TOTAL (IV) | 8 705 992.00 | 8 452 249.00 | | 8 705 992.00 |
EE Grand total (I to V) | 10 841 223.00 | 10 780 502.00 | | 10 841 223.00 |
| |
| 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 | | | 9 917.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 10 374.00 | |
GG - OPERATING RESULT (I - II) | | | -10 374.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 162 622.00 | |
GU Total financial expenses (VI) | | | 162 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -162 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -172 996.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 21 016.00 | | |
HD Total exceptional income (VII) | | 21 016.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 21 016.00 | | |
HK Income tax | | 52 155.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 676 210.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 996.00 | 235 977.00 | | 172 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -172 996.00 | 440 233.00 | | -172 996.00 |
| |
| 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 | 10 515 457.00 | | | 10 515 457.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 515 457.00 | |
I4 DECREASES Grand Total | | | 10 515 457.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 515 457.00 | | | 10 515 457.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 362 000.00 | | | 362 000.00 |
5Z Total provisions for risks and expenses | 20 025.00 | | 20 025.00 | 20 025.00 |
7C Grand total | 382 025.00 | | 20 025.00 | 382 025.00 |
| |
| 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 | 6 113.00 | 6 113.00 | | 6 113.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 552 822.00 | | | 1 552 822.00 |
UT Other financial assets | 268 400.00 | | 268 400.00 | 268 400.00 |
VB VAT | 4 030.00 | 4 030.00 | | 4 030.00 |
VC Group and associates | 277 656.00 | 43 794.00 | 233 862.00 | 277 656.00 |
VH Loans with a maturity of more than one year at origin | 816 191.00 | 625 474.00 | 190 717.00 | 816 191.00 |
VI Group and Associates | 6 330 866.00 | 110 346.00 | | 6 330 866.00 |
VK Loans repaid during the year | 613 026.00 | | | 613 026.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 025.00 | 20 025.00 | | 20 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 570 110.00 | 67 849.00 | 502 262.00 | 570 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 705 992.00 | 741 933.00 | 190 717.00 | 8 705 992.00 |
