| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 261 310.00 | | 3 261 310.00 | 3 261 310.00 |
BZ Other receivables | 1 407 892.00 | | 1 407 892.00 | 1 407 892.00 |
CF Cash and cash equivalents | 481 901.00 | | 481 901.00 | 481 901.00 |
CJ TOTAL (II) | 1 889 793.00 | | 1 889 793.00 | 1 889 793.00 |
CO Grand total (0 to V) | 5 151 103.00 | | 5 151 103.00 | 5 151 103.00 |
CU Other investments | 3 261 310.00 | | 3 261 310.00 | 3 261 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DD Legal reserve (1) | 87 432.00 | 84 847.00 | | 87 432.00 |
DG Other reserves | 13 277.00 | 224 160.00 | | 13 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -160 623.00 | 51 702.00 | | -160 623.00 |
DK Regulated provisions | 43 341.00 | 29 339.00 | | 43 341.00 |
DL TOTAL (I) | 3 983 428.00 | 4 390 048.00 | | 3 983 428.00 |
DU Loans and Debts from Credit Institutions (3) | 9 994.00 | | | 9 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 142 841.00 | 1 145 695.00 | | 1 142 841.00 |
DX Trade payables and related accounts | 14 840.00 | 23 400.00 | | 14 840.00 |
DY Tax and social security liabilities | | 76 338.00 | | |
EC TOTAL (IV) | 1 167 675.00 | 1 245 433.00 | | 1 167 675.00 |
EE Grand total (I to V) | 5 151 103.00 | 5 635 481.00 | | 5 151 103.00 |
EG Accrued income and payables due within one year | 1 167 675.00 | 1 245 433.00 | | 1 167 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 041.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 042.00 | |
GG - OPERATING RESULT (I - II) | | | -6 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 430 000.00 | |
GL Other interest and similar income | | | 54 001.00 | |
GP Total financial income (V) | | | 484 001.00 | |
GR Interest and similar expenses | | | 22 980.00 | |
GU Total financial expenses (VI) | | | 22 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 461 021.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 454 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 402 000.00 | | | 402 000.00 |
HD Total exceptional income (VII) | 402 000.00 | | | 402 000.00 |
HF Exceptional expenses on capital transactions | 1 003 600.00 | | | 1 003 600.00 |
HG Exceptional depreciation and provisions | 14 002.00 | 10 002.00 | | 14 002.00 |
HH Total exceptional expenses (VIII) | 1 017 602.00 | 10 002.00 | | 1 017 602.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -615 602.00 | -10 002.00 | | -615 602.00 |
HK Income tax | | -2 847.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 886 001.00 | 141 624.00 | | 886 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 046 624.00 | 89 921.00 | | 1 046 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -160 623.00 | 51 702.00 | | -160 623.00 |
| |
| 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 | 4 144 910.00 | | 120 000.00 | 4 144 910.00 |
I3 DECREASES Total Financial Fixed Assets | 1 407 892.00 | 1 407 892.00 | | 1 407 892.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 144 910.00 | | 120 000.00 | 4 144 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 29 339.00 | 14 002.00 | | 29 339.00 |
7C Grand total | 29 339.00 | 14 002.00 | | 29 339.00 |
UJ - Exceptional | | 14 002.00 | | |
| |
| 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 | 14 840.00 | 14 840.00 | | 14 840.00 |
VC Group and associates | 1 324 809.00 | 1 324 809.00 | | 1 324 809.00 |
VG Loans with a maturity of up to one year at origin | 9 994.00 | 9 994.00 | | 9 994.00 |
VI Group and Associates | 1 142 841.00 | 1 142 841.00 | | 1 142 841.00 |
VM Income taxes | 70 333.00 | 70 333.00 | | 70 333.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 750.00 | 12 750.00 | | 12 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 407 892.00 | 1 407 892.00 | | 1 407 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 167 675.00 | 1 167 675.00 | | 1 167 675.00 |
