| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 778 014.00 | 5 322 000.00 | 2 456 014.00 | 7 778 014.00 |
BZ Other receivables | 2 122 966.00 | 234 000.00 | 1 888 966.00 | 2 122 966.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 122 966.00 | 234 000.00 | 1 888 966.00 | 2 122 966.00 |
CO Grand total (0 to V) | 9 900 981.00 | 5 556 000.00 | 4 344 981.00 | 9 900 981.00 |
CU Other investments | 7 778 014.00 | 5 322 000.00 | 2 456 014.00 | 7 778 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DD Legal reserve (1) | 125 000.00 | 125 000.00 | | 125 000.00 |
DG Other reserves | 1 559 000.00 | 1 558 999.00 | | 1 559 000.00 |
DH Retained earnings | -3 161 006.00 | -2 066 709.00 | | -3 161 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -809 664.00 | -1 094 296.00 | | -809 664.00 |
DK Regulated provisions | 282 794.00 | 278 856.00 | | 282 794.00 |
DL TOTAL (I) | -753 876.00 | 51 850.00 | | -753 876.00 |
DN Conditional advances | 2 617 428.00 | 2 583 328.00 | | 2 617 428.00 |
DO TOTAL (II) | 2 617 428.00 | 2 583 328.00 | | 2 617 428.00 |
DQ Provisions for Expenses | 50 318.00 | 50 318.00 | | 50 318.00 |
DR TOTAL (IV) | 50 318.00 | 50 318.00 | | 50 318.00 |
DU Loans and Debts from Credit Institutions (3) | 62 803.00 | 379.00 | | 62 803.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 343 619.00 | 2 694 109.00 | | 2 343 619.00 |
DX Trade payables and related accounts | 12 688.00 | 10 672.00 | | 12 688.00 |
EA Other liabilities | 12 000.00 | 12 080.00 | | 12 000.00 |
EC TOTAL (IV) | 2 431 111.00 | 2 717 240.00 | | 2 431 111.00 |
EE Grand total (I to V) | 4 344 981.00 | 5 402 736.00 | | 4 344 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 29 545.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 685.00 | |
GG - OPERATING RESULT (I - II) | | | -29 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 697 419.00 | |
GL Other interest and similar income | | | 18 089.00 | |
GM Reversals of provisions and transfers of expenses | | | 50 000.00 | |
GP Total financial income (V) | | | 765 508.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 482 000.00 | |
GR Interest and similar expenses | | | 69 475.00 | |
GU Total financial expenses (VI) | | | 1 551 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -785 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -815 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 938.00 | 97 855.00 | | 3 938.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 938.00 | -97 855.00 | | -3 938.00 |
HK Income tax | -9 925.00 | -72 484.00 | | -9 925.00 |
HL TOTAL REVENUE (I + III + V + VII) | 765 508.00 | 683 838.00 | | 765 508.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 575 172.00 | 1 778 134.00 | | 1 575 172.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -809 664.00 | -1 094 296.00 | | -809 664.00 |
| |
| 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 | 7 778 014.00 | | | 7 778 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 778 014.00 | |
I4 DECREASES Grand Total | | | 7 778 014.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 778 014.00 | | | 7 778 014.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 278 856.00 | 3 938.00 | | 278 856.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 50 318.00 | | | 50 318.00 |
6X Other provisions for depreciation | 284 000.00 | | 50 000.00 | 284 000.00 |
7B Total provisions for depreciation | 4 124 000.00 | 1 482 000.00 | 50 000.00 | 4 124 000.00 |
7C Grand total | 4 453 174.00 | 1 485 938.00 | 50 000.00 | 4 453 174.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 482 000.00 | 50 000.00 | |
UJ - Exceptional | | 3 938.00 | | |
| |
| 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 | 410 439.00 | 410 439.00 | | 410 439.00 |
8B Suppliers and Related Accounts | 12 688.00 | 12 688.00 | | 12 688.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 50 318.00 | 50 318.00 | | 50 318.00 |
VC Group and associates | 1 555 434.00 | 1 555 434.00 | | 1 555 434.00 |
VG Loans with a maturity of up to one year at origin | 62 803.00 | 62 803.00 | | 62 803.00 |
VI Group and Associates | 1 933 180.00 | 1 933 180.00 | | 1 933 180.00 |
VK Loans repaid during the year | 536 618.00 | | | 536 618.00 |
VM Income taxes | 517 214.00 | 517 214.00 | | 517 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 122 966.00 | 2 122 966.00 | | 2 122 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 431 111.00 | 2 431 111.00 | | 2 431 111.00 |
