| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 750 000.00 | 7 153 474.00 | 6 596 527.00 | 13 750 000.00 |
BZ Other receivables | 4 586 482.00 | | 4 586 482.00 | 4 586 482.00 |
CF Cash and cash equivalents | 13 973.00 | | 13 973.00 | 13 973.00 |
CJ TOTAL (II) | 4 600 456.00 | | 4 600 456.00 | 4 600 456.00 |
CO Grand total (0 to V) | 18 350 456.00 | 7 153 474.00 | 11 196 982.00 | 18 350 456.00 |
CU Other investments | 13 750 000.00 | 7 153 474.00 | 6 596 527.00 | 13 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 337 000.00 | 49 337 000.00 | | 49 337 000.00 |
DD Legal reserve (1) | 1 628 922.00 | 1 628 922.00 | | 1 628 922.00 |
DH Retained earnings | -42 514 093.00 | -42 189 122.00 | | -42 514 093.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 738 594.00 | -324 970.00 | | 2 738 594.00 |
DL TOTAL (I) | 11 190 423.00 | 8 451 830.00 | | 11 190 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 6 559.00 | 3 391.00 | | 6 559.00 |
EC TOTAL (IV) | 6 559.00 | 3 391.00 | | 6 559.00 |
EE Grand total (I to V) | 11 196 982.00 | 8 455 221.00 | | 11 196 982.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 13 761.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 761.00 | |
GG - OPERATING RESULT (I - II) | | | -13 760.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 752 354.00 | |
GP Total financial income (V) | | | 2 752 354.00 | |
GQ Financial allocations to depreciation and provisions | | | 310 979.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 752 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 738 594.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 752 354.00 | 1.00 | | 2 752 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 761.00 | 324 972.00 | | 13 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 738 594.00 | -324 970.00 | | 2 738 594.00 |
| |
| 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 | 13 750 000.00 | | | 13 750 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 750 000.00 | |
I4 DECREASES Grand Total | | | 13 750 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 750 000.00 | | | 13 750 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 9 905 827.00 | 2 752 354.00 | 7 153 474.00 | 9 905 827.00 |
7C Grand total | 9 905 827.00 | 2 752 354.00 | 7 153 474.00 | 9 905 827.00 |
UG - Financial | | 2 752 354.00 | | |
| |
| 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 | 6 559.00 | 6 559.00 | | 6 559.00 |
VB VAT | 1 482.00 | 1 482.00 | | 1 482.00 |
VC Group and associates | 4 585 000.00 | 4 585 000.00 | | 4 585 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 586 482.00 | 4 586 482.00 | | 4 586 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 559.00 | 6 559.00 | | 6 559.00 |
