| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 183.00 | | 183.00 | 183.00 |
BJ TOTAL (I) | 43 792.00 | | 43 792.00 | 43 792.00 |
BZ Other receivables | 3 735 211.00 | | 3 735 211.00 | 3 735 211.00 |
CF Cash and cash equivalents | 66 969.00 | | 66 969.00 | 66 969.00 |
CJ TOTAL (II) | 3 802 179.00 | | 3 802 179.00 | 3 802 179.00 |
CM Bond redemption premiums (IV) | 540 600.00 | | 540 600.00 | 540 600.00 |
CO Grand total (0 to V) | 4 386 571.00 | | 4 386 571.00 | 4 386 571.00 |
CU Other investments | 43 609.00 | | 43 609.00 | 43 609.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | -324 863.00 | -245 809.00 | | -324 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -412 738.00 | -79 054.00 | | -412 738.00 |
DL TOTAL (I) | -237 601.00 | 175 137.00 | | -237 601.00 |
DT Other Bond Issues | 3 980 132.00 | 4 074 112.00 | | 3 980 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 016.00 | 337 017.00 | | 205 016.00 |
DX Trade payables and related accounts | 439 023.00 | 55 592.00 | | 439 023.00 |
EC TOTAL (IV) | 4 624 172.00 | 4 466 722.00 | | 4 624 172.00 |
EE Grand total (I to V) | 4 386 571.00 | 4 641 859.00 | | 4 386 571.00 |
EG Accrued income and payables due within one year | 4 624 172.00 | 4 466 722.00 | | 4 624 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 5 579.00 | |
FR Total operating income (I) | | | 5 579.00 | |
FW Other purchases and external expenses | | | 455 342.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 455 342.00 | |
GG - OPERATING RESULT (I - II) | | | -449 762.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 327 957.00 | |
GP Total financial income (V) | | | 327 957.00 | |
GQ Financial allocations to depreciation and provisions | | | 75 757.00 | |
GR Interest and similar expenses | | | 208 480.00 | |
GU Total financial expenses (VI) | | | 284 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -406 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 696.00 | | | 6 696.00 |
HH Total exceptional expenses (VIII) | 6 696.00 | | | 6 696.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 696.00 | | | -6 696.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 536.00 | 276 972.00 | | 333 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 746 274.00 | 356 026.00 | | 746 274.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -412 738.00 | -79 054.00 | | -412 738.00 |
| |
| 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 | 43 792.00 | | | 43 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 43 792.00 | |
I4 DECREASES Grand Total | | | 43 792.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 792.00 | | | 43 792.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 686 258.00 | | 145 658.00 | 686 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 686 258.00 | | 145 658.00 | 686 258.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 3 980 132.00 | | 3 980 132.00 | 3 980 132.00 |
8B Suppliers and Related Accounts | 439 023.00 | 439 023.00 | | 439 023.00 |
UT Other financial assets | 183.00 | 183.00 | | 183.00 |
VC Group and associates | 3 735 211.00 | 3 735 211.00 | | 3 735 211.00 |
VI Group and Associates | 205 016.00 | 205 016.00 | | 205 016.00 |
VJ Loans taken out during the year | 831 916.00 | | | 831 916.00 |
VK Loans repaid during the year | 756 159.00 | | | 756 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 735 394.00 | 3 735 394.00 | | 3 735 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 624 172.00 | 644 040.00 | 3 980 132.00 | 4 624 172.00 |
