| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 78 209 207.00 | | 78 209 207.00 | 78 209 207.00 |
CJ TOTAL (II) | 78 209 207.00 | | 78 209 207.00 | 78 209 207.00 |
CO Grand total (0 to V) | 78 209 207.00 | | 78 209 207.00 | 78 209 207.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 950 000.00 | 67 950 000.00 | | 67 950 000.00 |
DD Legal reserve (1) | 2 418 507.00 | 2 040 872.00 | | 2 418 507.00 |
DF Regulated reserves (1) | 4 898.00 | 4 898.00 | | 4 898.00 |
DH Retained earnings | 8 092 706.00 | 917 635.00 | | 8 092 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -571 390.00 | 7 552 706.00 | | -571 390.00 |
DL TOTAL (I) | 77 894 721.00 | 78 466 111.00 | | 77 894 721.00 |
DQ Provisions for Expenses | 311 274.00 | 579 259.00 | | 311 274.00 |
DR TOTAL (IV) | 311 274.00 | 579 259.00 | | 311 274.00 |
DX Trade payables and related accounts | 3 212.00 | 7 100.00 | | 3 212.00 |
EA Other liabilities | | 2 202 611.00 | | |
EC TOTAL (IV) | 3 212.00 | 2 209 711.00 | | 3 212.00 |
EE Grand total (I to V) | 78 209 207.00 | 81 255 080.00 | | 78 209 207.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 68 163.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 68 288.00 | |
GG - OPERATING RESULT (I - II) | | | -68 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 543.00 | 49 086 328.00 | | 3 543.00 |
HC Reversals of provisions and transfers of expenses | 669 345.00 | | | 669 345.00 |
HD Total exceptional income (VII) | 672 888.00 | 49 086 328.00 | | 672 888.00 |
HF Exceptional expenses on capital transactions | 774 630.00 | 40 932 611.00 | | 774 630.00 |
HG Exceptional depreciation and provisions | 401 360.00 | 579 259.00 | | 401 360.00 |
HH Total exceptional expenses (VIII) | 1 175 990.00 | 41 511 870.00 | | 1 175 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -503 102.00 | 7 574 458.00 | | -503 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 672 888.00 | 49 086 328.00 | | 672 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 244 278.00 | 41 533 622.00 | | 1 244 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -571 390.00 | 7 552 706.00 | | -571 390.00 |
| |
| 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 | 579 259.00 | 401 360.00 | 669 345.00 | 579 259.00 |
7C Grand total | 579 259.00 | 401 360.00 | 669 345.00 | 579 259.00 |
UJ - Exceptional | | 401 360.00 | 669 345.00 | |
| |
| 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 | 3 212.00 | 3 212.00 | | 3 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 212.00 | 3 212.00 | | 3 212.00 |
