| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 210.00 | 210.00 | | 210.00 |
BH Other financial assets | 832 947.00 | | 832 947.00 | 832 947.00 |
BJ TOTAL (I) | 5 355 666.00 | 2 210.00 | 5 353 456.00 | 5 355 666.00 |
BZ Other receivables | 145 214.00 | | 145 214.00 | 145 214.00 |
CF Cash and cash equivalents | 12 659.00 | | 12 659.00 | 12 659.00 |
CJ TOTAL (II) | 157 873.00 | | 157 873.00 | 157 873.00 |
CO Grand total (0 to V) | 5 513 539.00 | 2 210.00 | 5 511 329.00 | 5 513 539.00 |
CU Other investments | 4 522 509.00 | 2 000.00 | 4 520 509.00 | 4 522 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 502 780.00 | 3 502 780.00 | | 3 502 780.00 |
DD Legal reserve (1) | 233 913.00 | | | 233 913.00 |
DH Retained earnings | | -103 487.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 842.00 | 337 401.00 | | -31 842.00 |
DK Regulated provisions | 37 611.00 | 7 360.00 | | 37 611.00 |
DL TOTAL (I) | 3 742 463.00 | 3 744 054.00 | | 3 742 463.00 |
DU Loans and Debts from Credit Institutions (3) | 1 751 926.00 | 2 080 907.00 | | 1 751 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 619.00 | 389 321.00 | | 4 619.00 |
DX Trade payables and related accounts | 11 292.00 | 8 200.00 | | 11 292.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EA Other liabilities | 1 027.00 | 29.00 | | 1 027.00 |
EC TOTAL (IV) | 1 768 866.00 | 2 478 457.00 | | 1 768 866.00 |
EE Grand total (I to V) | 5 511 329.00 | 6 222 511.00 | | 5 511 329.00 |
EG Accrued income and payables due within one year | 378 873.00 | 758 717.00 | | 378 873.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 24 240.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51.00 | |
GF Total Operating Expenses (II) | | | 24 292.00 | |
GG - OPERATING RESULT (I - II) | | | -24 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 607.00 | |
GP Total financial income (V) | | | 14 607.00 | |
GR Interest and similar expenses | | | 49 842.00 | |
GU Total financial expenses (VI) | | | 49 842.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 8 878.00 | | | 8 878.00 |
HD Total exceptional income (VII) | 8 878.00 | | | 8 878.00 |
HG Exceptional depreciation and provisions | 4 015.00 | 4 015.00 | | 4 015.00 |
HH Total exceptional expenses (VIII) | 4 015.00 | 4 015.00 | | 4 015.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 863.00 | -4 015.00 | | 4 863.00 |
HK Income tax | -22 822.00 | -19 281.00 | | -22 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 485.00 | 384 946.00 | | 23 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 326.00 | 47 545.00 | | 55 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 842.00 | 337 401.00 | | -31 842.00 |
| |
| 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 | 5 891 328.00 | | 5 209 477.00 | 5 891 328.00 |
I3 DECREASES Total Financial Fixed Assets | 5 745 139.00 | | 5 355 456.00 | 5 745 139.00 |
I4 DECREASES Grand Total | 5 745 139.00 | | 5 355 666.00 | 5 745 139.00 |
IO DECREASES Total including other intangible assets | | | 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 210.00 | | | 210.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 891 118.00 | | 5 209 477.00 | 5 891 118.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 159.00 | 51.00 | | 159.00 |
PE DEPRECIATION Total including other intangible assets | 159.00 | 51.00 | | 159.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 42 474.00 | 4 015.00 | 8 878.00 | 42 474.00 |
7C Grand total | 42 474.00 | 4 015.00 | 8 878.00 | 42 474.00 |
UJ - Exceptional | | 4 015.00 | 8 878.00 | |
| |
| 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 | 11 292.00 | 11 292.00 | | 11 292.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 832 947.00 | | | 832 947.00 |
VH Loans with a maturity of more than one year at origin | 1 751 926.00 | 361 933.00 | 1 389 993.00 | 1 751 926.00 |
VI Group and Associates | 5 647.00 | 5 647.00 | | 5 647.00 |
VK Loans repaid during the year | 322 938.00 | | | 322 938.00 |
VP Miscellaneous | 145 214.00 | | | 145 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 978 161.00 | 145 214.00 | 832 947.00 | 978 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 768 866.00 | 378 873.00 | 1 389 993.00 | 1 768 866.00 |
