| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 865 670.00 | 5 072 872.00 | 1 792 797.00 | 6 865 670.00 |
BZ Other receivables | 340 053.00 | | 340 053.00 | 340 053.00 |
CF Cash and cash equivalents | 754.00 | | 754.00 | 754.00 |
CJ TOTAL (II) | 340 808.00 | | 340 808.00 | 340 808.00 |
CO Grand total (0 to V) | 7 206 478.00 | 5 072 872.00 | 2 133 605.00 | 7 206 478.00 |
CU Other investments | 6 865 670.00 | 5 072 872.00 | 1 792 797.00 | 6 865 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 79 318.00 | 100.00 | | 79 318.00 |
DH Retained earnings | | -2 887 558.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -782 544.00 | -1 533 222.00 | | -782 544.00 |
DL TOTAL (I) | -703 225.00 | -4 420 681.00 | | -703 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 823 019.00 | 5 912 001.00 | | 2 823 019.00 |
DX Trade payables and related accounts | 13 811.00 | 9 029.00 | | 13 811.00 |
DZ Fixed asset liabilities and related accounts | | 100.00 | | |
EC TOTAL (IV) | 2 836 831.00 | 5 921 130.00 | | 2 836 831.00 |
EE Grand total (I to V) | 2 133 605.00 | 1 500 449.00 | | 2 133 605.00 |
EG Accrued income and payables due within one year | 2 836 831.00 | 5 921 130.00 | | 2 836 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 100.00 | |
FW Other purchases and external expenses | | | 9 628.00 | |
FX Taxes, duties, and similar payments | | | 1 808.00 | |
GF Total Operating Expenses (II) | | | 11 437.00 | |
GG - OPERATING RESULT (I - II) | | | -11 337.00 | |
GL Other interest and similar income | | | 40 323.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 821 554.00 | |
GP Total financial income (V) | | | 1 861 877.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 562 067.00 | |
GR Interest and similar expenses | | | 71 017.00 | |
GU Total financial expenses (VI) | | | 2 633 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -771 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -782 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 861 977.00 | 30 347.00 | | 1 861 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 644 522.00 | 1 563 570.00 | | 2 644 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -782 544.00 | -1 533 222.00 | | -782 544.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 510 805.00 | | 4 354 864.00 | 2 510 805.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 4 332 359.00 | 2 562 067.00 | 1 821 554.00 | 4 332 359.00 |
7C Grand total | 4 332 359.00 | 2 562 067.00 | 1 821 554.00 | 4 332 359.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 562 067.00 | 1 821 554.00 | |
| |
| 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 | 13 811.00 | 13 811.00 | | 13 811.00 |
VC Group and associates | 340 053.00 | 340 053.00 | | 340 053.00 |
VI Group and Associates | 2 823 019.00 | 2 823 019.00 | | 2 823 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 053.00 | 340 053.00 | | 340 053.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 836 831.00 | 2 836 831.00 | | 2 836 831.00 |
