| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 2 901 680.00 | | 2 901 680.00 | 2 901 680.00 |
BZ Other receivables | 2 470 168.00 | | 2 470 168.00 | 2 470 168.00 |
CF Cash and cash equivalents | 2 134.00 | | 2 134.00 | 2 134.00 |
CJ TOTAL (II) | 2 472 302.00 | | 2 472 302.00 | 2 472 302.00 |
CO Grand total (0 to V) | 5 373 982.00 | | 5 373 982.00 | 5 373 982.00 |
CS Evaluated investments - equity method | 2 900 180.00 | | 2 900 180.00 | 2 900 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 312 250.00 | 1 312 250.00 | | 1 312 250.00 |
DD Legal reserve (1) | 131 225.00 | 131 225.00 | | 131 225.00 |
DE Statutory or contractual reserves | 172 029.00 | 172 029.00 | | 172 029.00 |
DH Retained earnings | -189 642.00 | -169 211.00 | | -189 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 393.00 | -20 430.00 | | -19 393.00 |
DL TOTAL (I) | 1 406 468.00 | 1 425 862.00 | | 1 406 468.00 |
DU Loans and Debts from Credit Institutions (3) | 1 502 848.00 | 1 618 638.00 | | 1 502 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 462 108.00 | 2 323 197.00 | | 2 462 108.00 |
DX Trade payables and related accounts | 2 484.00 | 2 436.00 | | 2 484.00 |
EA Other liabilities | 72.00 | 72.00 | | 72.00 |
EC TOTAL (IV) | 3 967 513.00 | 3 944 343.00 | | 3 967 513.00 |
EE Grand total (I to V) | 5 373 982.00 | 5 370 206.00 | | 5 373 982.00 |
EG Accrued income and payables due within one year | 2 612 358.00 | 2 471 601.00 | | 2 612 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 944.00 | |
GF Total Operating Expenses (II) | | | 2 944.00 | |
GG - OPERATING RESULT (I - II) | | | -2 944.00 | |
GL Other interest and similar income | | | 28 806.00 | |
GP Total financial income (V) | | | 28 806.00 | |
GR Interest and similar expenses | | | 45 255.00 | |
GU Total financial expenses (VI) | | | 45 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 806.00 | 29 100.00 | | 28 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 199.00 | 49 531.00 | | 48 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 394.00 | -20 431.00 | | -19 394.00 |
| |
| 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 | 2 901 680.00 | | | 2 901 680.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 901 680.00 | |
I4 DECREASES Grand Total | | | 2 901 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 901 680.00 | | | 2 901 680.00 |
| |
| 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 | 2 484.00 | 2 484.00 | | 2 484.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72.00 | 72.00 | | 72.00 |
VB VAT | 3.00 | 3.00 | | 3.00 |
VC Group and associates | 2 470 165.00 | 2 470 165.00 | | 2 470 165.00 |
VH Loans with a maturity of more than one year at origin | 1 502 849.00 | 147 694.00 | 611 748.00 | 1 502 849.00 |
VI Group and Associates | 2 462 108.00 | 2 462 108.00 | | 2 462 108.00 |
VK Loans repaid during the year | 115 677.00 | | | 115 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 470 168.00 | 2 470 168.00 | | 2 470 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 967 513.00 | 2 612 358.00 | 611 748.00 | 3 967 513.00 |
