| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 919 191.00 | | 3 919 191.00 | 3 919 191.00 |
BZ Other receivables | 1 254 314.00 | | 1 254 314.00 | 1 254 314.00 |
CF Cash and cash equivalents | 103 457.00 | | 103 457.00 | 103 457.00 |
CJ TOTAL (II) | 1 357 771.00 | | 1 357 771.00 | 1 357 771.00 |
CO Grand total (0 to V) | 5 276 962.00 | | 5 276 962.00 | 5 276 962.00 |
CU Other investments | 3 919 191.00 | | 3 919 191.00 | 3 919 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -710 924.00 | -613 961.00 | | -710 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -96 330.00 | -96 962.00 | | -96 330.00 |
DL TOTAL (I) | -806 255.00 | -709 924.00 | | -806 255.00 |
DU Loans and Debts from Credit Institutions (3) | 4 321 036.00 | 4 414 881.00 | | 4 321 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 762 181.00 | 1 725 808.00 | | 1 762 181.00 |
EC TOTAL (IV) | 6 083 217.00 | 6 140 689.00 | | 6 083 217.00 |
EE Grand total (I to V) | 5 276 962.00 | 5 430 765.00 | | 5 276 962.00 |
EG Accrued income and payables due within one year | 1 958 562.00 | 1 943 962.00 | | 1 958 562.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 361.00 | 33 049.00 | | 7 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 245.00 | |
GF Total Operating Expenses (II) | | | 245.00 | |
GG - OPERATING RESULT (I - II) | | | -245.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 513.00 | |
GP Total financial income (V) | | | 15 513.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 863.00 | |
GR Interest and similar expenses | | | 111 598.00 | |
GU Total financial expenses (VI) | | | 111 598.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -96 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -96 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 513.00 | 19 863.00 | | 15 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 843.00 | 116 825.00 | | 111 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -96 330.00 | -96 962.00 | | -96 330.00 |
| |
| 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 | 3 919 191.00 | | | 3 919 191.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 919 191.00 | |
I4 DECREASES Grand Total | | | 3 919 191.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 919 191.00 | | | 3 919 191.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 16 000.00 | 16 000.00 | | 16 000.00 |
VG Loans with a maturity of up to one year at origin | 7 361.00 | 7 361.00 | | 7 361.00 |
VH Loans with a maturity of more than one year at origin | 4 313 675.00 | 189 020.00 | 796 942.00 | 4 313 675.00 |
VI Group and Associates | 1 746 181.00 | 1 746 181.00 | | 1 746 181.00 |
VK Loans repaid during the year | 68 157.00 | | | 68 157.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 254 314.00 | 1 254 314.00 | | 1 254 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 254 314.00 | 1 254 314.00 | | 1 254 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 083 218.00 | 1 958 563.00 | 796 942.00 | 6 083 218.00 |
