| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 138 160.00 | | 9 138 160.00 | 9 138 160.00 |
BZ Other receivables | 293 148.00 | | 293 148.00 | 293 148.00 |
CF Cash and cash equivalents | 337 857.00 | | 337 857.00 | 337 857.00 |
CJ TOTAL (II) | 631 004.00 | | 631 004.00 | 631 004.00 |
CO Grand total (0 to V) | 9 769 165.00 | | 9 769 165.00 | 9 769 165.00 |
CR Shares due in more than one year | 291 164.00 | | | 291 164.00 |
CU Other investments | 9 138 160.00 | | 9 138 160.00 | 9 138 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 549 060.00 | 8 549 060.00 | | 8 549 060.00 |
DD Legal reserve (1) | 21 347.00 | | | 21 347.00 |
DH Retained earnings | 405 600.00 | -219 995.00 | | 405 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -172 167.00 | 646 941.00 | | -172 167.00 |
DK Regulated provisions | 490 291.00 | 358 512.00 | | 490 291.00 |
DL TOTAL (I) | 9 294 131.00 | 9 334 518.00 | | 9 294 131.00 |
DU Loans and Debts from Credit Institutions (3) | 335 732.00 | 341 773.00 | | 335 732.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 400.00 | 716.00 | | 134 400.00 |
DX Trade payables and related accounts | 4 902.00 | 3 380.00 | | 4 902.00 |
DY Tax and social security liabilities | | 64 406.00 | | |
EC TOTAL (IV) | 475 034.00 | 410 275.00 | | 475 034.00 |
EE Grand total (I to V) | 9 769 165.00 | 9 744 794.00 | | 9 769 165.00 |
EG Accrued income and payables due within one year | 42 914.00 | 111 839.00 | | 42 914.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 526.00 | |
GF Total Operating Expenses (II) | | | 6 526.00 | |
GG - OPERATING RESULT (I - II) | | | -6 526.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 201.00 | |
GP Total financial income (V) | | | 3 201.00 | |
GR Interest and similar expenses | | | 10 063.00 | |
GU Total financial expenses (VI) | | | 10 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 27 000.00 | 27 000.00 | | 27 000.00 |
HG Exceptional depreciation and provisions | 131 779.00 | 131 779.00 | | 131 779.00 |
HH Total exceptional expenses (VIII) | 158 779.00 | 158 779.00 | | 158 779.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -158 779.00 | -158 779.00 | | -158 779.00 |
HK Income tax | | -66 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 201.00 | 754 083.00 | | 3 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 368.00 | 107 142.00 | | 175 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -172 167.00 | 646 941.00 | | -172 167.00 |
| |
| 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 | 9 138 160.00 | | | 9 138 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 138 160.00 | |
I4 DECREASES Grand Total | | | 9 138 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 138 160.00 | | | 9 138 160.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 358 512.00 | 131 779.00 | | 358 512.00 |
7C Grand total | 358 512.00 | 131 779.00 | | 358 512.00 |
| |
| 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 | 4 902.00 | 4 902.00 | | 4 902.00 |
VC Group and associates | 291 164.00 | | 291 164.00 | 291 164.00 |
VG Loans with a maturity of up to one year at origin | 5 913.00 | 5 913.00 | | 5 913.00 |
VH Loans with a maturity of more than one year at origin | 329 819.00 | 32 099.00 | 178 944.00 | 329 819.00 |
VI Group and Associates | 134 400.00 | | | 134 400.00 |
VK Loans repaid during the year | 10 601.00 | | | 10 601.00 |
VM Income taxes | 1 984.00 | 1 984.00 | | 1 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 293 148.00 | 1 984.00 | 291 164.00 | 293 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 475 034.00 | 42 914.00 | 178 944.00 | 475 034.00 |
