| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 127.00 | 127.00 | | 127.00 |
BZ Other receivables | 794 622.00 | 790 576.00 | 4 046.00 | 794 622.00 |
CJ TOTAL (II) | 794 622.00 | 790 576.00 | 4 046.00 | 794 622.00 |
CO Grand total (0 to V) | 794 749.00 | 790 704.00 | 4 046.00 | 794 749.00 |
CU Other investments | 127.00 | 127.00 | | 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -977 109.00 | -876 099.00 | | -977 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243 894.00 | -101 010.00 | | 243 894.00 |
DL TOTAL (I) | -725 715.00 | -969 609.00 | | -725 715.00 |
DP Provisions for Risks | 99 424.00 | 482 169.00 | | 99 424.00 |
DR TOTAL (IV) | 99 424.00 | 482 169.00 | | 99 424.00 |
DU Loans and Debts from Credit Institutions (3) | 10 933.00 | 3 527.00 | | 10 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 616 116.00 | 484 977.00 | | 616 116.00 |
DX Trade payables and related accounts | 3 289.00 | 2 054.00 | | 3 289.00 |
EC TOTAL (IV) | 630 337.00 | 490 558.00 | | 630 337.00 |
EE Grand total (I to V) | 4 046.00 | 3 117.00 | | 4 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 711.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 135 245.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 139 957.00 | |
GG - OPERATING RESULT (I - II) | | | -139 957.00 | |
GL Other interest and similar income | | | 4 320.00 | |
GM Reversals of provisions and transfers of expenses | | | 382 745.00 | |
GP Total financial income (V) | | | 387 065.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 3 214.00 | |
GU Total financial expenses (VI) | | | 3 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 383 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 243 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 387 065.00 | 3 831.00 | | 387 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 171.00 | 104 841.00 | | 143 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243 894.00 | -101 010.00 | | 243 894.00 |
| |
| 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 | 127.00 | | | 127.00 |
I3 DECREASES Total Financial Fixed Assets | | | 127.00 | |
I4 DECREASES Grand Total | | | 127.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 127.00 | | | 127.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 482 169.00 | | 382 745.00 | 482 169.00 |
6X Other provisions for depreciation | 655 331.00 | 135 245.00 | | 655 331.00 |
7B Total provisions for depreciation | 655 459.00 | 135 245.00 | | 655 459.00 |
7C Grand total | 1 137 628.00 | 135 245.00 | 382 745.00 | 1 137 628.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 135 245.00 | | |
UG - Financial | | | 382 745.00 | |
| |
| 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 | 3 289.00 | 3 289.00 | | 3 289.00 |
VB VAT | 4 046.00 | 4 046.00 | | 4 046.00 |
VC Group and associates | 790 576.00 | 790 576.00 | | 790 576.00 |
VG Loans with a maturity of up to one year at origin | 10 933.00 | 10 933.00 | | 10 933.00 |
VI Group and Associates | 616 116.00 | 616 116.00 | | 616 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 794 622.00 | 794 622.00 | | 794 622.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 630 337.00 | 630 337.00 | | 630 337.00 |
