| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 761 015.00 | 1 351 185.00 | 409 830.00 | 1 761 015.00 |
BJ TOTAL (I) | 1 761 015.00 | 1 351 185.00 | 409 830.00 | 1 761 015.00 |
BZ Other receivables | 3 385 275.00 | | 3 385 275.00 | 3 385 275.00 |
CF Cash and cash equivalents | 2 996.00 | | 2 996.00 | 2 996.00 |
CJ TOTAL (II) | 3 388 271.00 | | 3 388 271.00 | 3 388 271.00 |
CO Grand total (0 to V) | 5 149 286.00 | 1 351 185.00 | 3 798 101.00 | 5 149 286.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -3 897 704.00 | -3 691 124.00 | | -3 897 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -221 427.00 | -206 580.00 | | -221 427.00 |
DL TOTAL (I) | -4 082 131.00 | -3 860 704.00 | | -4 082 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 876 841.00 | 7 774 929.00 | | 7 876 841.00 |
DX Trade payables and related accounts | 3 392.00 | 7 018.00 | | 3 392.00 |
EC TOTAL (IV) | 7 880 233.00 | 7 781 947.00 | | 7 880 233.00 |
EE Grand total (I to V) | 3 798 101.00 | 3 921 243.00 | | 3 798 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 497.00 | |
GF Total Operating Expenses (II) | | | 26 497.00 | |
GG - OPERATING RESULT (I - II) | | | -26 497.00 | |
GL Other interest and similar income | | | 164 909.00 | |
GP Total financial income (V) | | | 164 909.00 | |
GR Interest and similar expenses | | | 359 839.00 | |
GU Total financial expenses (VI) | | | 359 839.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -194 930.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -221 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 164 909.00 | 148 700.00 | | 164 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 386 336.00 | 355 280.00 | | 386 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -221 427.00 | -206 580.00 | | -221 427.00 |
| |
| 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 | 1 761 015.00 | | | 1 761 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 761 015.00 | |
I4 DECREASES Grand Total | | | 1 761 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 761 015.00 | | | 1 761 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 351 185.00 | | | 1 351 185.00 |
7C Grand total | 1 351 185.00 | | | 1 351 185.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 876 841.00 | 7 876 841.00 | | 7 876 841.00 |
8B Suppliers and Related Accounts | 3 392.00 | 3 392.00 | | 3 392.00 |
VC Group and associates | 3 385 229.00 | 3 385 229.00 | | 3 385 229.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46.00 | 46.00 | | 46.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 385 275.00 | 3 385 275.00 | | 3 385 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 880 233.00 | 7 880 233.00 | | 7 880 233.00 |
