| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 4 439.00 | 3 317.00 | 1 122.00 | 4 439.00 |
AT Other tangible assets | 81 328.00 | 26 566.00 | 54 762.00 | 81 328.00 |
BJ TOTAL (I) | 9 417 749.00 | 29 883.00 | 9 387 866.00 | 9 417 749.00 |
BX Customers and related accounts | 617.00 | | 617.00 | 617.00 |
BZ Other receivables | 3 290 700.00 | | 3 290 700.00 | 3 290 700.00 |
CD Marketable securities | 6 450 001.00 | | 6 450 001.00 | 6 450 001.00 |
CF Cash and cash equivalents | 40 009.00 | | 40 009.00 | 40 009.00 |
CH Prepaid expenses | 1 423.00 | | 1 423.00 | 1 423.00 |
CJ TOTAL (II) | 9 782 750.00 | | 9 782 750.00 | 9 782 750.00 |
CO Grand total (0 to V) | 19 200 500.00 | 29 883.00 | 19 170 617.00 | 19 200 500.00 |
CU Other investments | 9 331 982.00 | | 9 331 982.00 | 9 331 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 165 456.00 | 165 456.00 | | 165 456.00 |
DD Legal reserve (1) | 16 554.00 | 16 554.00 | | 16 554.00 |
DG Other reserves | 13 964 447.00 | 14 392 876.00 | | 13 964 447.00 |
DH Retained earnings | 441 134.00 | 416 313.00 | | 441 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 660.00 | 24 821.00 | | -66 660.00 |
DL TOTAL (I) | 14 520 932.00 | 15 016 021.00 | | 14 520 932.00 |
DU Loans and Debts from Credit Institutions (3) | 1 480 633.00 | 1 770 665.00 | | 1 480 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 093 659.00 | 1 423 909.00 | | 2 093 659.00 |
DX Trade payables and related accounts | 18 776.00 | 16 416.00 | | 18 776.00 |
DY Tax and social security liabilities | 8 141.00 | 10 349.00 | | 8 141.00 |
DZ Fixed asset liabilities and related accounts | 1 048 476.00 | 1 048 476.00 | | 1 048 476.00 |
EC TOTAL (IV) | 4 649 685.00 | 4 269 815.00 | | 4 649 685.00 |
EE Grand total (I to V) | 19 170 617.00 | 19 285 836.00 | | 19 170 617.00 |
EG Accrued income and payables due within one year | 3 461 863.00 | 2 789 664.00 | | 3 461 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 63 399.00 | |
FX Taxes, duties, and similar payments | | | 2 567.00 | |
FY Salaries and Wages | | | 26 313.00 | |
FZ Social Security Contributions | | | 10 290.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 300.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 118 873.00 | |
GG - OPERATING RESULT (I - II) | | | -70 872.00 | |
GL Other interest and similar income | | | 32 700.00 | |
GP Total financial income (V) | | | 32 700.00 | |
GR Interest and similar expenses | | | 27 858.00 | |
GU Total financial expenses (VI) | | | 27 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 22 000.00 | | |
HD Total exceptional income (VII) | | 22 000.00 | | |
HE Exceptional expenses on management operations | 630.00 | 135.00 | | 630.00 |
HH Total exceptional expenses (VIII) | 630.00 | 135.00 | | 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -630.00 | 21 865.00 | | -630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 700.00 | 177 663.00 | | 80 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 361.00 | 152 842.00 | | 147 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 660.00 | 24 821.00 | | -66 660.00 |
| |
| 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 | 9 417 749.00 | | | 9 417 749.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 331 982.00 | |
I4 DECREASES Grand Total | | | 9 417 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 767.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 767.00 | | | 85 767.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 331 982.00 | | | 9 331 982.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 583.00 | 16 300.00 | | 13 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 583.00 | 16 300.00 | | 13 583.00 |
| |
| 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 | 18 776.00 | 18 776.00 | | 18 776.00 |
8C Staff and Related Accounts | 745.00 | 745.00 | | 745.00 |
8D Social Security and Other Social Organizations | 3 482.00 | 3 482.00 | | 3 482.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 048 476.00 | 1 048 476.00 | | 1 048 476.00 |
UX Other trade receivables | 617.00 | 617.00 | | 617.00 |
UZ Social Security, other social security organizations | 338.00 | 338.00 | | 338.00 |
VB VAT | 2 210.00 | 2 210.00 | | 2 210.00 |
VC Group and associates | 3 275 428.00 | 3 275 428.00 | | 3 275 428.00 |
VG Loans with a maturity of up to one year at origin | 481.00 | 481.00 | | 481.00 |
VH Loans with a maturity of more than one year at origin | 1 480 151.00 | 292 330.00 | 1 035 294.00 | 1 480 151.00 |
VI Group and Associates | 2 093 659.00 | 2 093 659.00 | | 2 093 659.00 |
VJ Loans taken out during the year | 289 933.00 | | | 289 933.00 |
VK Loans repaid during the year | 1 056.00 | | | 1 056.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 463.00 | 2 463.00 | | 2 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 723.00 | 12 723.00 | | 12 723.00 |
VS Prepaid expenses | 1 423.00 | 1 423.00 | | 1 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 292 740.00 | 3 292 740.00 | | 3 292 740.00 |
VW VAT | 1 451.00 | 1 451.00 | | 1 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 649 685.00 | 3 461 863.00 | 1 035 294.00 | 4 649 685.00 |
