| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 37 701 795.00 | 33 544 423.00 | 4 157 372.00 | 37 701 795.00 |
BZ Other receivables | 5 179 537.00 | | 5 179 537.00 | 5 179 537.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 5 179 537.00 | | 5 179 537.00 | 5 179 537.00 |
CO Grand total (0 to V) | 42 881 332.00 | 33 544 423.00 | 9 336 908.00 | 42 881 332.00 |
CU Other investments | 37 701 795.00 | 33 544 423.00 | 4 157 372.00 | 37 701 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 400 000.00 | 11 400 000.00 | | 11 400 000.00 |
DB Share, merger, contribution premiums, etc. | 4 407 757.00 | 4 407 757.00 | | 4 407 757.00 |
DD Legal reserve (1) | 1 140 000.00 | 1 140 000.00 | | 1 140 000.00 |
DG Other reserves | 4 008 909.00 | 4 008 909.00 | | 4 008 909.00 |
DH Retained earnings | -11 742 336.00 | -11 877 295.00 | | -11 742 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 947.00 | 134 959.00 | | 42 947.00 |
DL TOTAL (I) | 9 257 277.00 | 9 214 330.00 | | 9 257 277.00 |
DX Trade payables and related accounts | 79 632.00 | 70 422.00 | | 79 632.00 |
EC TOTAL (IV) | 79 632.00 | 70 422.00 | | 79 632.00 |
EE Grand total (I to V) | 9 336 908.00 | 9 284 752.00 | | 9 336 908.00 |
EG Accrued income and payables due within one year | 79 632.00 | 70 422.00 | | 79 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 59 048.00 | |
FX Taxes, duties, and similar payments | | | 186.00 | |
GF Total Operating Expenses (II) | | | 59 234.00 | |
GG - OPERATING RESULT (I - II) | | | -59 233.00 | |
GL Other interest and similar income | | | 115 690.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 115 690.00 | |
GR Interest and similar expenses | | | 13 509.00 | |
GU Total financial expenses (VI) | | | 13 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102 180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 115 690.00 | 190 851.00 | | 115 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 743.00 | 55 892.00 | | 72 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 947.00 | 134 959.00 | | 42 947.00 |
| |
| 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 | 37 701 795.00 | | | 37 701 795.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 701 795.00 | |
I4 DECREASES Grand Total | | | 37 701 795.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 37 701 795.00 | | | 37 701 795.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 33 530 914.00 | 13 509.00 | | 33 530 914.00 |
7C Grand total | 33 530 914.00 | 13 509.00 | | 33 530 914.00 |
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 |
8B Suppliers and Related Accounts | 79 632.00 | 79 632.00 | | 79 632.00 |
VC Group and associates | 5 179 537.00 | | | 5 179 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 179 537.00 | 5 179 537.00 | | 5 179 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 632.00 | 79 632.00 | | 79 632.00 |
