| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 147 706.00 | | 5 147 706.00 | 5 147 706.00 |
BZ Other receivables | 22 502.00 | | 22 502.00 | 22 502.00 |
CJ TOTAL (II) | 22 502.00 | | 22 502.00 | 22 502.00 |
CO Grand total (0 to V) | 5 170 208.00 | | 5 170 208.00 | 5 170 208.00 |
CU Other investments | 5 147 706.00 | | 5 147 706.00 | 5 147 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 931 762.00 | 931 762.00 | | 931 762.00 |
DB Share, merger, contribution premiums, etc. | 375 111.00 | 375 111.00 | | 375 111.00 |
DD Legal reserve (1) | 377 342.00 | 377 342.00 | | 377 342.00 |
DH Retained earnings | -1 282 271.00 | -999 132.00 | | -1 282 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 665.00 | -283 139.00 | | -34 665.00 |
DL TOTAL (I) | 367 279.00 | 401 944.00 | | 367 279.00 |
DQ Provisions for Expenses | | 328 500.00 | | |
DR TOTAL (IV) | | 328 500.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 789 242.00 | 4 422 653.00 | | 4 789 242.00 |
DX Trade payables and related accounts | 13 687.00 | 8 120.00 | | 13 687.00 |
EC TOTAL (IV) | 4 802 929.00 | 4 430 772.00 | | 4 802 929.00 |
EE Grand total (I to V) | 5 170 208.00 | 5 161 216.00 | | 5 170 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 60.00 | |
FW Other purchases and external expenses | | | 5 568.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 568.00 | |
GG - OPERATING RESULT (I - II) | | | -5 508.00 | |
GM Reversals of provisions and transfers of expenses | | | 747 900.00 | |
GP Total financial income (V) | | | 747 900.00 | |
GR Interest and similar expenses | | | 36 464.00 | |
GU Total financial expenses (VI) | | | 36 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 711 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 705 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 24 124.00 | | | 24 124.00 |
HC Reversals of provisions and transfers of expenses | 328 500.00 | | | 328 500.00 |
HD Total exceptional income (VII) | 352 624.00 | | | 352 624.00 |
HF Exceptional expenses on capital transactions | 1 076 400.00 | 1.00 | | 1 076 400.00 |
HG Exceptional depreciation and provisions | | 196 625.00 | | |
HH Total exceptional expenses (VIII) | 1 076 400.00 | 196 626.00 | | 1 076 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -723 776.00 | -196 626.00 | | -723 776.00 |
HK Income tax | 16 817.00 | 39 318.00 | | 16 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 100 584.00 | | | 1 100 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 135 249.00 | 283 139.00 | | 1 135 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 665.00 | -283 139.00 | | -34 665.00 |
| |
| 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 | 5 895 606.00 | | | 5 895 606.00 |
I3 DECREASES Total Financial Fixed Assets | | 747 900.00 | 5 147 706.00 | |
I4 DECREASES Grand Total | | 747 900.00 | 5 147 706.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 895 606.00 | | | 5 895 606.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 328 500.00 | | 328 500.00 | 328 500.00 |
7B Total provisions for depreciation | 747 900.00 | | 747 900.00 | 747 900.00 |
7C Grand total | 1 076 400.00 | | 1 076 400.00 | 1 076 400.00 |
UG - Financial | | | 747 900.00 | |
UJ - Exceptional | | | 328 500.00 | |
| |
| 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 | 13 687.00 | 13 687.00 | | 13 687.00 |
VI Group and Associates | 4 789 242.00 | 4 789 242.00 | | 4 789 242.00 |
VM Income taxes | 22 502.00 | 22 502.00 | | 22 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 502.00 | 22 502.00 | | 22 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 802 929.00 | 4 802 929.00 | | 4 802 929.00 |
