| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 17 000.00 | 15 000.00 | 2 000.00 | 17 000.00 |
BD Other fixed assets | 19 000.00 | 4 000.00 | 15 000.00 | 19 000.00 |
BJ TOTAL (I) | 93 987 000.00 | 11 535 000.00 | 82 452 000.00 | 93 987 000.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 5 000.00 | | 5 000.00 | 5 000.00 |
CJ TOTAL (II) | 6 000.00 | | 6 000.00 | 6 000.00 |
CO Grand total (0 to V) | 93 993 000.00 | 11 535 000.00 | 82 458 000.00 | 93 993 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 139 000.00 | 9 139 000.00 | | 9 139 000.00 |
DB Share, merger, contribution premiums, etc. | 23 764 000.00 | 23 764 000.00 | | 23 764 000.00 |
DD Legal reserve (1) | 914 000.00 | 914 000.00 | | 914 000.00 |
DG Other reserves | 16 490 000.00 | 16 490 000.00 | | 16 490 000.00 |
DH Retained earnings | 6 000.00 | -4 325 000.00 | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 395 000.00 | 17 352 000.00 | | -4 395 000.00 |
DL TOTAL (I) | 45 918 000.00 | 63 334 000.00 | | 45 918 000.00 |
DU Loans and Debts from Credit Institutions (3) | 36 537 000.00 | 30 638 000.00 | | 36 537 000.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 36 540 000.00 | 30 641 000.00 | | 36 540 000.00 |
EE Grand total (I to V) | 82 458 000.00 | 93 975 000.00 | | 82 458 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 000.00 | |
GF Total Operating Expenses (II) | | | 4 000.00 | |
GG - OPERATING RESULT (I - II) | | | -4 000.00 | |
GN Positive exchange differences | | | 7 847 000.00 | |
GP Total financial income (V) | | | 7 847 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 516 000.00 | |
GR Interest and similar expenses | | | 723 000.00 | |
GU Total financial expenses (VI) | | | 12 239 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 392 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 396 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 848 000.00 | 18 181 000.00 | | 7 848 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 243 000.00 | 829 000.00 | | 12 243 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 395 000.00 | 17 352 000.00 | | -4 395 000.00 |
| |
| 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 | 110 970.00 | | | 110 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 93 970.00 | |
I4 DECREASES Grand Total | | | 110 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 000.00 | | | 17 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 93 970.00 | | | 93 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 15 000.00 | | | 15 000.00 |
7B Total provisions for depreciation | 15 000.00 | | | 15 000.00 |
7C Grand total | 15 000.00 | | | 15 000.00 |
| |
| 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 | 36 537 000.00 | 36 537 000.00 | | 36 537 000.00 |
8B Suppliers and Related Accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 540 000.00 | 36 540 000.00 | | 36 540 000.00 |
