| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 8 195 112.00 | | 8 195 112.00 | 8 195 112.00 |
CF Cash and cash equivalents | 986 610.00 | | 986 610.00 | 986 610.00 |
CJ TOTAL (II) | 986 610.00 | | 986 610.00 | 986 610.00 |
CO Grand total (0 to V) | 9 181 722.00 | | 9 181 722.00 | 9 181 722.00 |
CU Other investments | 8 195 112.00 | | 8 195 112.00 | 8 195 112.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -16 486.00 | | | -16 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 125 963.00 | -16 486.00 | | 1 125 963.00 |
DK Regulated provisions | 16 984.00 | 2 423.00 | | 16 984.00 |
DL TOTAL (I) | 1 127 460.00 | -13 063.00 | | 1 127 460.00 |
DU Loans and Debts from Credit Institutions (3) | 6 800 000.00 | 6 800 000.00 | | 6 800 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250 000.00 | 1 500 000.00 | | 1 250 000.00 |
DX Trade payables and related accounts | 4 262.00 | 1 842.00 | | 4 262.00 |
DZ Fixed asset liabilities and related accounts | | 2 561 433.00 | | |
EC TOTAL (IV) | 8 054 262.00 | 10 863 275.00 | | 8 054 262.00 |
EE Grand total (I to V) | 9 181 722.00 | 10 850 212.00 | | 9 181 722.00 |
EG Accrued income and payables due within one year | 1 619 827.00 | 4 063 275.00 | | 1 619 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 262.00 | |
GF Total Operating Expenses (II) | | | 4 262.00 | |
GG - OPERATING RESULT (I - II) | | | -4 262.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 200 000.00 | |
GP Total financial income (V) | | | 1 200 000.00 | |
GR Interest and similar expenses | | | 55 213.00 | |
GU Total financial expenses (VI) | | | 55 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 144 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 140 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 561.00 | 2 423.00 | | 14 561.00 |
HH Total exceptional expenses (VIII) | 14 561.00 | 2 423.00 | | 14 561.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 561.00 | -2 423.00 | | -14 561.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 200 000.00 | | | 1 200 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 036.00 | 16 486.00 | | 74 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 125 963.00 | -16 486.00 | | 1 125 963.00 |
| |
| 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 | 8 394 384.00 | | -199 272.00 | 8 394 384.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 195 112.00 | |
I4 DECREASES Grand Total | | | 8 195 112.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 394 384.00 | | -199 272.00 | 8 394 384.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 423.00 | 14 561.00 | | 2 423.00 |
7C Grand total | 2 423.00 | 14 561.00 | | 2 423.00 |
UJ - Exceptional | | 14 561.00 | | |
| |
| 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 | 4 262.00 | 4 262.00 | | 4 262.00 |
VH Loans with a maturity of more than one year at origin | 6 800 000.00 | 365 565.00 | 2 975 649.00 | 6 800 000.00 |
VI Group and Associates | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 054 262.00 | 1 619 827.00 | 2 975 649.00 | 8 054 262.00 |
