| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 225 000.00 | 225 000.00 | | 225 000.00 |
BJ TOTAL (I) | 40 080 696.00 | 38 991 858.00 | 1 088 838.00 | 40 080 696.00 |
CF Cash and cash equivalents | 24 976.00 | | 24 976.00 | 24 976.00 |
CJ TOTAL (II) | 24 976.00 | | 24 976.00 | 24 976.00 |
CO Grand total (0 to V) | 40 105 671.00 | 38 991 858.00 | 1 113 813.00 | 40 105 671.00 |
CU Other investments | 39 855 696.00 | 38 766 858.00 | 1 088 838.00 | 39 855 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 869 270.00 | 6 869 270.00 | | 6 869 270.00 |
DB Share, merger, contribution premiums, etc. | 16 332 771.00 | 16 332 771.00 | | 16 332 771.00 |
DD Legal reserve (1) | 62 525.00 | 62 525.00 | | 62 525.00 |
DH Retained earnings | -11 285 933.00 | -10 534 923.00 | | -11 285 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -39 626 570.00 | -751 010.00 | | -39 626 570.00 |
DK Regulated provisions | 26 135.00 | 26 135.00 | | 26 135.00 |
DL TOTAL (I) | -27 621 802.00 | 12 004 768.00 | | -27 621 802.00 |
DX Trade payables and related accounts | 7 539.00 | 12 000.00 | | 7 539.00 |
EA Other liabilities | 28 728 077.00 | 16 280 468.00 | | 28 728 077.00 |
EC TOTAL (IV) | 28 735 615.00 | 16 292 468.00 | | 28 735 615.00 |
EE Grand total (I to V) | 1 113 813.00 | 28 297 236.00 | | 1 113 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | -3 210.00 | |
FX Taxes, duties, and similar payments | | | 146.00 | |
GE Other Expenses | | | 185 117.00 | |
GF Total Operating Expenses (II) | | | 182 053.00 | |
GG - OPERATING RESULT (I - II) | | | -182 053.00 | |
GQ Financial allocations to depreciation and provisions | | | 38 681 658.00 | |
GR Interest and similar expenses | | | 762 491.00 | |
GS Negative differences of foreign exchange | | | 367.00 | |
GU Total financial expenses (VI) | | | 39 444 517.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39 444 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 626 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 626 570.00 | 751 010.00 | | 39 626 570.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -39 626 570.00 | -751 010.00 | | -39 626 570.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 2 250 000.00 | | | 2 250 000.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 135.00 | | | 26 135.00 |
7B Total provisions for depreciation | 310 200.00 | 38 681 658.00 | | 310 200.00 |
7C Grand total | 336 335.00 | 38 681 658.00 | | 336 335.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 38 681 658.00 | | |
| |
| 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 | 7 539.00 | 7 539.00 | | 7 539.00 |
UL Receivables related to investments | 225 000.00 | | | 225 000.00 |
VI Group and Associates | 28 728 077.00 | 28 728 077.00 | | 28 728 077.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 225 000.00 | | 225 000.00 | 225 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 735 615.00 | 28 735 615.00 | | 28 735 615.00 |
