| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 28 846 642.00 | | 28 846 642.00 | 28 846 642.00 |
BZ Other receivables | 8 716 097.00 | | 8 716 097.00 | 8 716 097.00 |
CF Cash and cash equivalents | 5 119.00 | | 5 119.00 | 5 119.00 |
CJ TOTAL (II) | 8 721 217.00 | | 8 721 217.00 | 8 721 217.00 |
CO Grand total (0 to V) | 37 567 859.00 | | 37 567 859.00 | 37 567 859.00 |
CU Other investments | 28 846 642.00 | | 28 846 642.00 | 28 846 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DH Retained earnings | -14 921 480.00 | -16 027 993.00 | | -14 921 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -139 224.00 | 1 106 514.00 | | -139 224.00 |
DK Regulated provisions | 1 450 939.00 | 1 450 939.00 | | 1 450 939.00 |
DL TOTAL (I) | -13 570 765.00 | -13 431 541.00 | | -13 570 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 120 942.00 | 49 035 656.00 | | 51 120 942.00 |
DX Trade payables and related accounts | 17 682.00 | 11 930.00 | | 17 682.00 |
DY Tax and social security liabilities | | 378 300.00 | | |
EC TOTAL (IV) | 51 138 624.00 | 49 425 885.00 | | 51 138 624.00 |
EE Grand total (I to V) | 37 567 859.00 | 35 994 345.00 | | 37 567 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 13.00 | |
FW Other purchases and external expenses | | | 24 953.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 25 028.00 | |
GG - OPERATING RESULT (I - II) | | | -25 015.00 | |
GL Other interest and similar income | | | 730.00 | |
GP Total financial income (V) | | | 730.00 | |
GR Interest and similar expenses | | | 581 163.00 | |
GU Total financial expenses (VI) | | | 581 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -580 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -605 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -466 223.00 | -239 918.00 | | -466 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 744.00 | 3 645.00 | | 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 968.00 | -1 102 869.00 | | 139 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -139 224.00 | 1 106 514.00 | | -139 224.00 |
| |
| 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 | 28 846 642.00 | | | 28 846 642.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 846 642.00 | |
I4 DECREASES Grand Total | | | 28 846 642.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 846 642.00 | | | 28 846 642.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 450 939.00 | | | 1 450 939.00 |
7C Grand total | 1 450 939.00 | | | 1 450 939.00 |
| |
| 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 | 45 870 482.00 | | 45 870 482.00 | 45 870 482.00 |
8B Suppliers and Related Accounts | 17 682.00 | 17 682.00 | | 17 682.00 |
VC Group and associates | 8 553 040.00 | | | 8 553 040.00 |
VI Group and Associates | 5 250 460.00 | | 5 250 460.00 | 5 250 460.00 |
VJ Loans taken out during the year | 444 521.00 | | | 444 521.00 |
VM Income taxes | 162 577.00 | | | 162 577.00 |
VN Other taxes, similar payments | 75.00 | | | 75.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 406.00 | | | 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 716 098.00 | 8 716 098.00 | | 8 716 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 138 624.00 | 17 682.00 | 51 120 942.00 | 51 138 624.00 |
