| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 5 224 360.00 | | 5 224 360.00 | 5 224 360.00 |
BJ TOTAL (I) | 5 230 860.00 | | 5 230 860.00 | 5 230 860.00 |
BX Customers and related accounts | 158 480.00 | 66 000.00 | 92 480.00 | 158 480.00 |
BZ Other receivables | 2 537 857.00 | | 2 537 857.00 | 2 537 857.00 |
CF Cash and cash equivalents | 1 874 218.00 | | 1 874 218.00 | 1 874 218.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 570 555.00 | 66 000.00 | 4 504 555.00 | 4 570 555.00 |
CO Grand total (0 to V) | 9 801 415.00 | 66 000.00 | 9 735 415.00 | 9 801 415.00 |
CU Other investments | 6 500.00 | | 6 500.00 | 6 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 144 000.00 | 8 144 000.00 | | 8 144 000.00 |
DD Legal reserve (1) | 598 982.00 | 598 982.00 | | 598 982.00 |
DH Retained earnings | -3 787 359.00 | -3 696 665.00 | | -3 787 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -185 754.00 | -90 694.00 | | -185 754.00 |
DL TOTAL (I) | 4 769 869.00 | 4 955 623.00 | | 4 769 869.00 |
DQ Provisions for Expenses | 178 187.00 | 178 187.00 | | 178 187.00 |
DR TOTAL (IV) | 178 187.00 | 178 187.00 | | 178 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 837 530.00 | 3 749 378.00 | | 3 837 530.00 |
DX Trade payables and related accounts | 61 128.00 | 41 549.00 | | 61 128.00 |
DY Tax and social security liabilities | 25 972.00 | 25 972.00 | | 25 972.00 |
EA Other liabilities | 862 729.00 | 724 421.00 | | 862 729.00 |
EC TOTAL (IV) | 4 787 359.00 | 4 541 319.00 | | 4 787 359.00 |
EE Grand total (I to V) | 9 735 415.00 | 9 675 129.00 | | 9 735 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2 040.00 | |
FR Total operating income (I) | | | 2 040.00 | |
FW Other purchases and external expenses | | | 136 498.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 159.00 | |
GF Total Operating Expenses (II) | | | 136 657.00 | |
GG - OPERATING RESULT (I - II) | | | -134 617.00 | |
GH Attributed profit or transferred loss (III) | | | 38 409.00 | |
GI Supported loss or transferred profit (IV) | | | 61 795.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 603.00 | |
GP Total financial income (V) | | | 16 603.00 | |
GR Interest and similar expenses | | | 44 355.00 | |
GU Total financial expenses (VI) | | | 44 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -185 754.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 30 616.00 | | |
HD Total exceptional income (VII) | | 30 616.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 30 616.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 57 052.00 | 258 401.00 | | 57 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 806.00 | 349 095.00 | | 242 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -185 754.00 | -90 694.00 | | -185 754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 178 187.00 | | | 178 187.00 |
6T Receivables | 66 000.00 | | | 66 000.00 |
7B Total provisions for depreciation | 66 000.00 | | | 66 000.00 |
7C Grand total | 244 187.00 | | | 244 187.00 |
| |
| 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 | 61 128.00 | 61 128.00 | | 61 128.00 |
8K Other liabilities (including liabilities related to repo transactions) | 862 729.00 | | 862 729.00 | 862 729.00 |
UP Loans | 5 224 360.00 | | 5 224 360.00 | 5 224 360.00 |
UX Other trade receivables | 79 240.00 | 79 240.00 | | 79 240.00 |
VA Doubtful or disputed receivables | 79 240.00 | | 79 240.00 | 79 240.00 |
VB VAT | 34 888.00 | 34 888.00 | | 34 888.00 |
VC Group and associates | 1 874 681.00 | | 1 874 681.00 | 1 874 681.00 |
VI Group and Associates | 3 837 530.00 | 41 837.00 | 3 795 693.00 | 3 837 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 628 288.00 | | 628 288.00 | 628 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 920 697.00 | 114 129.00 | 7 806 569.00 | 7 920 697.00 |
VW VAT | 25 972.00 | 25 972.00 | | 25 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 787 359.00 | 128 937.00 | 4 658 422.00 | 4 787 359.00 |
