| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 10 188 356.00 | | 10 188 356.00 | 10 188 356.00 |
BZ Other receivables | 27 414.00 | | 27 414.00 | 27 414.00 |
CD Marketable securities | 492 546.00 | | 492 546.00 | 492 546.00 |
CF Cash and cash equivalents | 23 879.00 | | 23 879.00 | 23 879.00 |
CJ TOTAL (II) | 543 840.00 | | 543 840.00 | 543 840.00 |
CO Grand total (0 to V) | 10 732 196.00 | | 10 732 196.00 | 10 732 196.00 |
CU Other investments | 10 188 356.00 | | 10 188 356.00 | 10 188 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 345 000.00 | 3 345 000.00 | | 3 345 000.00 |
DB Share, merger, contribution premiums, etc. | 1 361 810.00 | 1 361 810.00 | | 1 361 810.00 |
DD Legal reserve (1) | 15 886.00 | 15 886.00 | | 15 886.00 |
DG Other reserves | 726 990.00 | 885 347.00 | | 726 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -114 451.00 | -158 358.00 | | -114 451.00 |
DL TOTAL (I) | 5 335 234.00 | 5 449 685.00 | | 5 335 234.00 |
DU Loans and Debts from Credit Institutions (3) | 2 101 333.00 | 2 462 083.00 | | 2 101 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 289 081.00 | 4 456 498.00 | | 3 289 081.00 |
DX Trade payables and related accounts | 4 210.00 | 38 994.00 | | 4 210.00 |
DY Tax and social security liabilities | 2 339.00 | 25 159.00 | | 2 339.00 |
EC TOTAL (IV) | 5 396 962.00 | 6 982 733.00 | | 5 396 962.00 |
EE Grand total (I to V) | 10 732 196.00 | 12 432 418.00 | | 10 732 196.00 |
EG Accrued income and payables due within one year | 3 665 282.00 | 4 884 443.00 | | 3 665 282.00 |
| |
| 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 | | | 9 048.00 | |
FX Taxes, duties, and similar payments | | | 1 184.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 233.00 | |
GE Other Expenses | | | 54.00 | |
GF Total Operating Expenses (II) | | | 10 519.00 | |
GG - OPERATING RESULT (I - II) | | | -10 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103.00 | |
GP Total financial income (V) | | | 103.00 | |
GR Interest and similar expenses | | | 104 035.00 | |
GU Total financial expenses (VI) | | | 104 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -114 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -214 043.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103.00 | 330 063.00 | | 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 554.00 | 488 420.00 | | 114 554.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -114 451.00 | -158 358.00 | | -114 451.00 |
| |
| 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 | 10 188 356.00 | | | 10 188 356.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 188 356.00 | |
I4 DECREASES Grand Total | | | 10 188 356.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 188 356.00 | | | 10 188 356.00 |
| |
| 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 | 4 210.00 | 4 210.00 | | 4 210.00 |
8D Social Security and Other Social Organizations | 2 253.00 | 2 253.00 | | 2 253.00 |
VB VAT | 7 284.00 | 7 284.00 | | 7 284.00 |
VC Group and associates | 7 903.00 | 7 903.00 | | 7 903.00 |
VH Loans with a maturity of more than one year at origin | 2 101 333.00 | 369 653.00 | 1 055 042.00 | 2 101 333.00 |
VI Group and Associates | 3 289 081.00 | 3 289 081.00 | | 3 289 081.00 |
VK Loans repaid during the year | 359 594.00 | | | 359 594.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 227.00 | 12 227.00 | | 12 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 414.00 | 27 414.00 | | 27 414.00 |
VW VAT | 86.00 | 86.00 | | 86.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 396 962.00 | 3 665 282.00 | 1 055 042.00 | 5 396 962.00 |
