| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 30 000.00 | | 30 000.00 | 30 000.00 |
BJ TOTAL (I) | 205 971 550.00 | 19 625 245.00 | 971 910.00 | 205 971 550.00 |
CF Cash and cash equivalents | 1 966.00 | | 1 966.00 | 1 966.00 |
CJ TOTAL (II) | 1 966.00 | | 1 966.00 | 1 966.00 |
CO Grand total (0 to V) | 20 599 121.00 | 1 805 245.00 | 97.00 | 20 599 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 237 000.00 | 21 237 000.00 | | 21 237 000.00 |
DH Retained earnings | -28 585 194.00 | -26 796 043.00 | | -28 585 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -459 258.00 | -1 789 151.00 | | -459 258.00 |
DL TOTAL (I) | -7 807 451.00 | -7 348 194.00 | | -7 807 451.00 |
DP Provisions for Risks | 4 766 334.00 | 4 460 298.00 | | 4 766 334.00 |
DR TOTAL (IV) | 4 766 334.00 | 4 460 298.00 | | 4 766 334.00 |
DX Trade payables and related accounts | 41 785.00 | 29 785.00 | | 41 785.00 |
EA Other liabilities | 3 973 209.00 | 3 861 210.00 | | 3 973 209.00 |
EC TOTAL (IV) | 4 014 993.00 | 3 890 995.00 | | 4 014 993.00 |
EE Grand total (I to V) | 973 876.00 | 1 003 099.00 | | 973 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 500.00 | | 37 500.00 | 37 500.00 |
FJ Net sales | 37 500.00 | | 37 500.00 | 37 500.00 |
FR Total operating income (I) | | | 37 500.00 | |
FW Other purchases and external expenses | | | 63 720.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 63 795.00 | |
GG - OPERATING RESULT (I - II) | | | -26 295.00 | |
GM Reversals of provisions and transfers of expenses | | | 81 426.00 | |
GP Total financial income (V) | | | 81 426.00 | |
GR Interest and similar expenses | | | 208 353.00 | |
GU Total financial expenses (VI) | | | 208 353.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -153 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 4 460 296.00 | | | 4 460 296.00 |
HD Total exceptional income (VII) | 4 460 298.00 | | | 4 460 298.00 |
HG Exceptional depreciation and provisions | 4 766 334.00 | 1 788 940.00 | | 4 766 334.00 |
HH Total exceptional expenses (VIII) | 4 766 334.00 | 1 768 940.00 | | 4 766 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -306 036.00 | -1 768 940.00 | | -306 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 579 224.00 | 241 403.00 | | 4 579 224.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 038 482.00 | 2 030 554.00 | | 5 038 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -459 258.00 | -1 789 151.00 | | -459 258.00 |
| |
| 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 | 20 597 155.00 | | | 20 597 155.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 597 155.00 | |
I4 DECREASES Grand Total | | | 20 597 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 597 155.00 | | | 20 597 155.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 4 460 298.00 | 4 766 334.00 | 4 460 298.00 | 4 460 298.00 |
7B Total provisions for depreciation | 19 706 671.00 | | 81 426.00 | 19 706 671.00 |
7C Grand total | 24 166 969.00 | 4 766 334.00 | 4 541 724.00 | 24 166 969.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 81 426.00 | |
UJ - Exceptional | | 4 766 334.00 | | |
| |
| 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 | 41 785.00 | 41 785.00 | | 41 785.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 973 209.00 | | | 3 973 209.00 |
UT Other financial assets | 30 000.00 | | | 30 000.00 |
VS Prepaid expenses | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 000.00 | | 30 000.00 | 30 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 014 993.00 | 41 785.00 | | 4 014 993.00 |
