| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 91 743 029.00 | 75 390 165.00 | 16 352 864.00 | 91 743 029.00 |
BZ Other receivables | 5 410.00 | | 5 410.00 | 5 410.00 |
CF Cash and cash equivalents | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 5 516.00 | | 5 516.00 | 5 516.00 |
CO Grand total (0 to V) | 91 748 546.00 | 75 390 165.00 | 16 358 380.00 | 91 748 546.00 |
CU Other investments | 91 743 029.00 | 75 390 165.00 | 16 352 864.00 | 91 743 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 153 000.00 | 153 000.00 | | 153 000.00 |
DD Legal reserve (1) | 15 300.00 | 15 300.00 | | 15 300.00 |
DH Retained earnings | -127.00 | -588 657.00 | | -127.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 790 957.00 | -19 647 709.00 | | 8 790 957.00 |
DL TOTAL (I) | 8 959 129.00 | -20 068 066.00 | | 8 959 129.00 |
DX Trade payables and related accounts | 25 184.00 | 4 992.00 | | 25 184.00 |
EA Other liabilities | 7 374 067.00 | 33 398 972.00 | | 7 374 067.00 |
EC TOTAL (IV) | 7 399 251.00 | 33 403 964.00 | | 7 399 251.00 |
EE Grand total (I to V) | 16 358 380.00 | 13 335 898.00 | | 16 358 380.00 |
| |
| 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 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FT Inventory change (goods) | | | 8.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 27 890.00 | |
FX Taxes, duties, and similar payments | | | 263.00 | |
GF Total Operating Expenses (II) | | | 28 153.00 | |
GG - OPERATING RESULT (I - II) | | | -28 152.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 228 923.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 021 711.00 | |
GP Total financial income (V) | | | 9 250 634.00 | |
GQ Financial allocations to depreciation and provisions | | | 29 653 611.00 | |
GR Interest and similar expenses | | | 435 382.00 | |
GU Total financial expenses (VI) | | | 435 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 815 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 787 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 280 828.00 | | |
HD Total exceptional income (VII) | | 8 280 828.00 | | |
HF Exceptional expenses on capital transactions | | 15 097 115.00 | | |
HH Total exceptional expenses (VIII) | | 15 097 115.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 816 287.00 | | |
HK Income tax | -3 858.00 | -3 187.00 | | -3 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 250 634.00 | 25 335 896.00 | | 9 250 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 459 677.00 | 44 983 605.00 | | 459 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 790 957.00 | -19 647 709.00 | | 8 790 957.00 |
| |
| 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 | 91 743 029.00 | | | 91 743 029.00 |
I3 DECREASES Total Financial Fixed Assets | | | 91 743 029.00 | |
I4 DECREASES Grand Total | | | 91 743 029.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 91 743 029.00 | | | 91 743 029.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 78 411 876.00 | 3 021 711.00 | 75 390 165.00 | 78 411 876.00 |
7C Grand total | 78 411 876.00 | 3 021 711.00 | 75 390 165.00 | 78 411 876.00 |
UG - Financial | | 3 021 711.00 | | |
| |
| 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 | 25 184.00 | 25 184.00 | | 25 184.00 |
VC Group and associates | 5 410.00 | | | 5 410.00 |
VI Group and Associates | 7 374 067.00 | 7 374 067.00 | | 7 374 067.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 410.00 | 1 552.00 | 3 858.00 | 5 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 399 251.00 | 7 399 251.00 | | 7 399 251.00 |
