| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 346.00 | | 1 346.00 | 1 346.00 |
CF Cash and cash equivalents | 13 465.00 | | 13 465.00 | 13 465.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 811.00 | | 14 811.00 | 14 811.00 |
CO Grand total (0 to V) | 14 811.00 | | 14 811.00 | 14 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -5 640 760.00 | -6 900 642.00 | | -5 640 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 615 571.00 | 1 259 882.00 | | 5 615 571.00 |
DK Regulated provisions | | 4 679 637.00 | | |
DL TOTAL (I) | 14 811.00 | -921 123.00 | | 14 811.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 351 440.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 4 801 439.00 | | |
DY Tax and social security liabilities | | 1 084.00 | | |
EB Prepaid income (2) | | 603 243.00 | | |
EC TOTAL (IV) | | 7 757 206.00 | | |
EE Grand total (I to V) | 14 811.00 | 6 836 083.00 | | 14 811.00 |
EG Accrued income and payables due within one year | | 2 955 767.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 2 521 357.00 | 2 521 357.00 | |
FJ Net sales | | 2 521 357.00 | 2 521 357.00 | |
FR Total operating income (I) | | | 2 521 357.00 | |
FW Other purchases and external expenses | | | 63 588.00 | |
FX Taxes, duties, and similar payments | | | 14 976.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 497 604.00 | |
GF Total Operating Expenses (II) | | | 1 576 168.00 | |
GG - OPERATING RESULT (I - II) | | | 945 189.00 | |
GR Interest and similar expenses | | | 18 345.00 | |
GU Total financial expenses (VI) | | | 18 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 926 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 090.00 | | | 9 090.00 |
HB Exceptional income from capital transactions | 4 801 439.00 | | | 4 801 439.00 |
HC Reversals of provisions and transfers of expenses | 4 679 637.00 | 227 302.00 | | 4 679 637.00 |
HD Total exceptional income (VII) | 9 490 166.00 | 227 302.00 | | 9 490 166.00 |
HF Exceptional expenses on capital transactions | 4 801 439.00 | | | 4 801 439.00 |
HH Total exceptional expenses (VIII) | 4 801 439.00 | | | 4 801 439.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 688 727.00 | 227 302.00 | | 4 688 727.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 011 523.00 | 3 215 253.00 | | 12 011 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 395 952.00 | 1 955 372.00 | | 6 395 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 615 571.00 | 1 259 882.00 | | 5 615 571.00 |
| |
| 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 | 32 009 593.00 | | | 32 009 593.00 |
I4 DECREASES Grand Total | | 32 009 593.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 32 009 593.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 009 593.00 | | | 32 009 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 710 550.00 | 1 497 604.00 | 27 208 154.00 | 25 710 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 710 550.00 | 1 497 604.00 | 27 208 154.00 | 25 710 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 679 637.00 | | 4 679 637.00 | 4 679 637.00 |
7C Grand total | 4 679 637.00 | | 4 679 637.00 | 4 679 637.00 |
UJ - Exceptional | | | 4 679 637.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VK Loans repaid during the year | 7 147 462.00 | | | 7 147 462.00 |
VP Miscellaneous | 1 346.00 | | | 1 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 346.00 | 1 346.00 | | 1 346.00 |
