| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 72 383 220.00 | 66 805 833.00 | 5 577 387.00 | 72 383 220.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | | | | |
CO Grand total (0 to V) | 72 383 220.00 | 66 805 833.00 | 5 577 387.00 | 72 383 220.00 |
CU Other investments | 72 383 220.00 | 66 805 833.00 | 5 577 387.00 | 72 383 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 036 000.00 | 36 036 000.00 | | 36 036 000.00 |
DH Retained earnings | -69 301 101.00 | -63 403 095.00 | | -69 301 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -806 572.00 | -5 898 007.00 | | -806 572.00 |
DL TOTAL (I) | -34 071 673.00 | -33 265 101.00 | | -34 071 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 628 299.00 | 39 362 788.00 | | 39 628 299.00 |
DX Trade payables and related accounts | 20 760.00 | 6 000.00 | | 20 760.00 |
EC TOTAL (IV) | 39 649 059.00 | 39 368 788.00 | | 39 649 059.00 |
EE Grand total (I to V) | 5 577 387.00 | 6 103 687.00 | | 5 577 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 15 659.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 15 670.00 | |
GG - OPERATING RESULT (I - II) | | | -15 670.00 | |
GQ Financial allocations to depreciation and provisions | | | 526 213.00 | |
GR Interest and similar expenses | | | 264 690.00 | |
GU Total financial expenses (VI) | | | 790 902.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -790 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -806 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 854.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 806 572.00 | 5 898 861.00 | | 806 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -806 572.00 | -5 898 007.00 | | -806 572.00 |
| |
| 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 | 72 383 220.00 | | | 72 383 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 72 383 220.00 | |
I4 DECREASES Grand Total | | | 72 383 220.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 383 220.00 | | | 72 383 220.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 66 279 622.00 | 526 213.00 | | 66 279 622.00 |
7C Grand total | 66 279 622.00 | 526 213.00 | | 66 279 622.00 |
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 | 20 760.00 | 20 760.00 | | 20 760.00 |
VI Group and Associates | 39 628 299.00 | | 39 628 299.00 | 39 628 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 649 059.00 | 20 760.00 | 39 628 299.00 | 39 649 059.00 |
