| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 582 710.00 | | 2 582 710.00 | 2 582 710.00 |
BZ Other receivables | 44 320.00 | | 44 320.00 | 44 320.00 |
CF Cash and cash equivalents | 14 664.00 | | 14 664.00 | 14 664.00 |
CJ TOTAL (II) | 58 984.00 | | 58 984.00 | 58 984.00 |
CO Grand total (0 to V) | 2 641 694.00 | | 2 641 694.00 | 2 641 694.00 |
CU Other investments | 2 582 710.00 | | 2 582 710.00 | 2 582 710.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DD Legal reserve (1) | 2 100.00 | | | 2 100.00 |
DG Other reserves | 504 089.00 | | | 504 089.00 |
DH Retained earnings | | -34 453.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 623.00 | 540 641.00 | | -45 623.00 |
DK Regulated provisions | 42 466.00 | 25 924.00 | | 42 466.00 |
DL TOTAL (I) | 524 026.00 | 553 113.00 | | 524 026.00 |
DU Loans and Debts from Credit Institutions (3) | 2 094 432.00 | 2 345 837.00 | | 2 094 432.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 137.00 | 15 834.00 | | 14 137.00 |
DX Trade payables and related accounts | 3 204.00 | 3 024.00 | | 3 204.00 |
EA Other liabilities | 5 895.00 | 5 895.00 | | 5 895.00 |
EC TOTAL (IV) | 2 117 668.00 | 2 370 590.00 | | 2 117 668.00 |
EE Grand total (I to V) | 2 641 694.00 | 2 923 703.00 | | 2 641 694.00 |
EG Accrued income and payables due within one year | 276 905.00 | 276 158.00 | | 276 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 923.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 3 927.00 | |
GG - OPERATING RESULT (I - II) | | | -3 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 116.00 | |
GP Total financial income (V) | | | 2 116.00 | |
GR Interest and similar expenses | | | 27 275.00 | |
GU Total financial expenses (VI) | | | 27 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 542.00 | 16 542.00 | | 16 542.00 |
HH Total exceptional expenses (VIII) | 16 542.00 | 16 542.00 | | 16 542.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 542.00 | -16 542.00 | | -16 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 116.00 | 602 204.00 | | 2 116.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 744.00 | 61 563.00 | | 47 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 628.00 | 540 641.00 | | -45 628.00 |
| |
| 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 | 2 582 710.00 | | | 2 582 710.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 582 710.00 | |
I4 DECREASES Grand Total | | | 2 582 710.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 582 710.00 | | | 2 582 710.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 924.00 | 16 542.00 | | 25 924.00 |
7C Grand total | 25 924.00 | 16 542.00 | | 25 924.00 |
UJ - Exceptional | | 16 542.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 14 137.00 | 14 137.00 | | 14 137.00 |
8B Suppliers and Related Accounts | 3 204.00 | 3 204.00 | | 3 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 895.00 | 5 895.00 | | 5 895.00 |
VC Group and associates | 44 320.00 | 44 320.00 | | 44 320.00 |
VH Loans with a maturity of more than one year at origin | 2 094 432.00 | 253 669.00 | 1 037 708.00 | 2 094 432.00 |
VK Loans repaid during the year | 251 405.00 | | | 251 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 320.00 | 44 320.00 | | 44 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 117 668.00 | 276 905.00 | 1 037 708.00 | 2 117 668.00 |
