| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 579 569.00 | | 16 579 569.00 | 16 579 569.00 |
BZ Other receivables | 355 458.00 | | 355 458.00 | 355 458.00 |
CF Cash and cash equivalents | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 356 058.00 | | 356 058.00 | 356 058.00 |
CO Grand total (0 to V) | 16 935 627.00 | | 16 935 627.00 | 16 935 627.00 |
CU Other investments | 16 579 569.00 | | 16 579 569.00 | 16 579 569.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 141 000.00 | 6 141 000.00 | | 6 141 000.00 |
DH Retained earnings | -928 978.00 | -517 599.00 | | -928 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -526 360.00 | -411 379.00 | | -526 360.00 |
DK Regulated provisions | 213 176.00 | 151 848.00 | | 213 176.00 |
DL TOTAL (I) | 4 898 836.00 | 5 363 870.00 | | 4 898 836.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 195 000.00 | 9 195 000.00 | | 9 195 000.00 |
DX Trade payables and related accounts | 5 796.00 | 3 600.00 | | 5 796.00 |
EA Other liabilities | 2 835 995.00 | 2 201 599.00 | | 2 835 995.00 |
EC TOTAL (IV) | 12 036 791.00 | 11 400 199.00 | | 12 036 791.00 |
EE Grand total (I to V) | 16 935 627.00 | 16 764 069.00 | | 16 935 627.00 |
EG Accrued income and payables due within one year | 12 036 791.00 | 11 400 199.00 | | 12 036 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 768.00 | |
GF Total Operating Expenses (II) | | | 9 768.00 | |
GG - OPERATING RESULT (I - II) | | | -9 768.00 | |
GR Interest and similar expenses | | | 455 265.00 | |
GU Total financial expenses (VI) | | | 455 265.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -455 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -465 033.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 61 327.00 | 61 327.00 | | 61 327.00 |
HH Total exceptional expenses (VIII) | 61 327.00 | 61 327.00 | | 61 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -61 327.00 | -61 327.00 | | -61 327.00 |
HK Income tax | | -136 164.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 526 360.00 | 411 379.00 | | 526 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -526 360.00 | -411 379.00 | | -526 360.00 |
| |
| 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 | 16 579 569.00 | | | 16 579 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 579 569.00 | |
I4 DECREASES Grand Total | | | 16 579 569.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 579 569.00 | | | 16 579 569.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 151 848.00 | 61 327.00 | | 151 848.00 |
4A Provisions for litigation | | | | |
7C Grand total | 151 848.00 | 61 327.00 | | 151 848.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | | 61 327.00 | |
| |
| 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 | 9 195 000.00 | 9 195 000.00 | | 9 195 000.00 |
8B Suppliers and Related Accounts | 5 796.00 | 5 796.00 | | 5 796.00 |
VI Group and Associates | 2 835 995.00 | 2 835 995.00 | | 2 835 995.00 |
VP Miscellaneous | 355 458.00 | | | 355 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 458.00 | 355 458.00 | | 355 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 036 791.00 | 12 036 791.00 | | 12 036 791.00 |
