| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 786.00 | 201.00 | 2 585.00 | 2 786.00 |
BF Loans | 753 292.00 | | 753 292.00 | 753 292.00 |
BJ TOTAL (I) | 4 151 828.00 | 38 879.00 | 4 112 949.00 | 4 151 828.00 |
BZ Other receivables | 3 177 671.00 | | 3 177 671.00 | 3 177 671.00 |
CF Cash and cash equivalents | 21 366 142.00 | | 21 366 142.00 | 21 366 142.00 |
CJ TOTAL (II) | 24 543 813.00 | | 24 543 813.00 | 24 543 813.00 |
CO Grand total (0 to V) | 28 695 641.00 | 38 879.00 | 28 656 762.00 | 28 695 641.00 |
CU Other investments | 3 395 751.00 | 38 678.00 | 3 357 073.00 | 3 395 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 14 197 968.00 | 7 970 536.00 | | 14 197 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -376 156.00 | 6 227 432.00 | | -376 156.00 |
DL TOTAL (I) | 14 041 811.00 | 14 417 968.00 | | 14 041 811.00 |
DQ Provisions for Expenses | 56 301.00 | 72 132.00 | | 56 301.00 |
DR TOTAL (IV) | 56 301.00 | 72 132.00 | | 56 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 518 420.00 | 14 181 840.00 | | 14 518 420.00 |
DX Trade payables and related accounts | 40 230.00 | 47 823.00 | | 40 230.00 |
DY Tax and social security liabilities | | 684 977.00 | | |
EC TOTAL (IV) | 14 558 650.00 | 14 914 640.00 | | 14 558 650.00 |
EE Grand total (I to V) | 28 656 762.00 | 29 404 740.00 | | 28 656 762.00 |
EG Accrued income and payables due within one year | 14 558 650.00 | 14 914 640.00 | | 14 558 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 4.00 | |
FW Other purchases and external expenses | | | 27 996.00 | |
FX Taxes, duties, and similar payments | | | -76.00 | |
GF Total Operating Expenses (II) | | | 27 920.00 | |
GG - OPERATING RESULT (I - II) | | | -27 916.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 72 132.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 879.00 | |
GK Income from other securities and fixed asset receivables | | | 72 162.00 | |
GL Other interest and similar income | | | 38 903.00 | |
GM Reversals of provisions and transfers of expenses | | | 75 597.00 | |
GP Total financial income (V) | | | 114 499.00 | |
GQ Financial allocations to depreciation and provisions | | | 56 513.00 | |
GR Interest and similar expenses | | | 334 035.00 | |
GU Total financial expenses (VI) | | | 390 548.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -276 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -376 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 215.00 | | |
HD Total exceptional income (VII) | | 2 215.00 | | |
HF Exceptional expenses on capital transactions | 60.00 | 3 465.00 | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | 3 465.00 | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | -1 250.00 | | -60.00 |
HK Income tax | | 684 901.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 114 503.00 | 7 243 570.00 | | 114 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 490 660.00 | 1 016 138.00 | | 490 660.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -376 156.00 | 6 227 432.00 | | -376 156.00 |
| |
| 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 | 4 151 788.00 | | 100.00 | 4 151 788.00 |
I3 DECREASES Total Financial Fixed Assets | | 60.00 | 4 151 829.00 | |
I4 DECREASES Grand Total | | 60.00 | 4 151 829.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 151 788.00 | | 100.00 | 4 151 788.00 |
| |
| 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 | 40 230.00 | 40 230.00 | | 40 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 518 420.00 | 14 518 420.00 | | 14 518 420.00 |
UP Loans | 753 292.00 | 303 292.00 | 450 000.00 | 753 292.00 |
UX Other trade receivables | 3 177 671.00 | 3 177 671.00 | | 3 177 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 930 963.00 | 3 480 963.00 | 450 000.00 | 3 930 963.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 558 650.00 | 14 558 650.00 | | 14 558 650.00 |
