| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 12 903 100.00 | | 12 903 100.00 | 12 903 100.00 |
CF Cash and cash equivalents | 40 996.00 | | 40 996.00 | 40 996.00 |
CJ TOTAL (II) | 40 996.00 | | 40 996.00 | 40 996.00 |
CO Grand total (0 to V) | 12 944 096.00 | | 12 944 096.00 | 12 944 096.00 |
CU Other investments | 12 903 000.00 | | 12 903 000.00 | 12 903 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 580 000.00 | | | 5 580 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -954 806.00 | | | -954 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 334 633.00 | | | 2 334 633.00 |
DL TOTAL (I) | 6 969 827.00 | | | 6 969 827.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 948 914.00 | | | 5 948 914.00 |
DX Trade payables and related accounts | 25 140.00 | | | 25 140.00 |
EA Other liabilities | 215.00 | | | 215.00 |
EC TOTAL (IV) | 5 974 269.00 | | | 5 974 269.00 |
EE Grand total (I to V) | 12 944 096.00 | | | 12 944 096.00 |
EG Accrued income and payables due within one year | 5 974 269.00 | | | 5 974 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 25 606.00 | |
GF Total Operating Expenses (II) | | | 25 606.00 | |
GG - OPERATING RESULT (I - II) | | | -25 606.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 921 365.00 | |
GP Total financial income (V) | | | 7 921 365.00 | |
GR Interest and similar expenses | | | 14 835.00 | |
GU Total financial expenses (VI) | | | 14 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 906 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 880 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 232.00 | | | 232.00 |
HB Exceptional income from capital transactions | 12 902 000.00 | | | 12 902 000.00 |
HD Total exceptional income (VII) | 12 902 232.00 | | | 12 902 232.00 |
HF Exceptional expenses on capital transactions | 18 448 523.00 | | | 18 448 523.00 |
HH Total exceptional expenses (VIII) | 18 448 523.00 | | | 18 448 523.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 546 291.00 | | | -5 546 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 823 597.00 | | | 20 823 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 488 964.00 | | | 18 488 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 334 633.00 | | | 2 334 633.00 |
| |
| 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 | 13 758 015.00 | | 17 593 608.00 | 13 758 015.00 |
I3 DECREASES Total Financial Fixed Assets | | 18 448 523.00 | 12 903 100.00 | |
I4 DECREASES Grand Total | | 18 448 523.00 | 12 903 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 758 015.00 | | 17 593 608.00 | 13 758 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 921 365.00 | | 7 921 365.00 | 7 921 365.00 |
7C Grand total | 7 921 365.00 | | 7 921 365.00 | 7 921 365.00 |
| |
| 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 | 25 140.00 | 25 140.00 | | 25 140.00 |
8K Other liabilities (including liabilities related to repo transactions) | 215.00 | 215.00 | | 215.00 |
VI Group and Associates | 5 948 914.00 | 5 948 914.00 | | 5 948 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 974 269.00 | 5 974 269.00 | | 5 974 269.00 |
