| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 000.00 | | 16 000.00 | 16 000.00 |
BD Other fixed assets | 17 020.00 | | 17 020.00 | 17 020.00 |
BH Other financial assets | 4 206.00 | | 4 206.00 | 4 206.00 |
BJ TOTAL (I) | 61 551 747.00 | 31 059 010.00 | 30 492 737.00 | 61 551 747.00 |
BX Customers and related accounts | 7 840.00 | | 7 840.00 | 7 840.00 |
BZ Other receivables | 3 500 412.00 | 375 174.00 | 3 125 238.00 | 3 500 412.00 |
CF Cash and cash equivalents | 11 544.00 | | 11 544.00 | 11 544.00 |
CJ TOTAL (II) | 3 519 797.00 | 375 174.00 | 3 144 623.00 | 3 519 797.00 |
CO Grand total (0 to V) | 65 071 544.00 | 31 434 184.00 | 33 637 360.00 | 65 071 544.00 |
CU Other investments | 61 513 820.00 | 31 059 010.00 | 30 454 810.00 | 61 513 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 001 000.00 | 1 001 000.00 | | 1 001 000.00 |
DB Share, merger, contribution premiums, etc. | 56 036 757.00 | 56 966 857.00 | | 56 036 757.00 |
DD Legal reserve (1) | 89 370.00 | 89 370.00 | | 89 370.00 |
DH Retained earnings | -21 102 584.00 | -22 578 512.00 | | -21 102 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 166 915.00 | 1 475 928.00 | | -3 166 915.00 |
DL TOTAL (I) | 32 857 628.00 | 36 383 543.00 | | 32 857 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 732.00 | 114 232.00 | | 127 732.00 |
DX Trade payables and related accounts | 10 641.00 | 18 003.00 | | 10 641.00 |
DY Tax and social security liabilities | 1 358.00 | 1 358.00 | | 1 358.00 |
EA Other liabilities | 640 000.00 | 640 000.00 | | 640 000.00 |
EC TOTAL (IV) | 779 732.00 | 773 593.00 | | 779 732.00 |
EE Grand total (I to V) | 33 637 360.00 | 37 157 137.00 | | 33 637 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 197.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GE Other Expenses | | | 165.00 | |
GF Total Operating Expenses (II) | | | 5 272.00 | |
GG - OPERATING RESULT (I - II) | | | -5 272.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 222 570.00 | |
GK Income from other securities and fixed asset receivables | | | 900.00 | |
GL Other interest and similar income | | | 5 285.00 | |
GP Total financial income (V) | | | 228 755.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 390 394.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 3 390 399.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 161 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 166 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 228 755.00 | 1 488 200.00 | | 228 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 395 670.00 | 12 272.00 | | 3 395 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 166 915.00 | 1 475 928.00 | | -3 166 915.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 27 668 616.00 | 3 390 394.00 | | 27 668 616.00 |
7C Grand total | 28 043 790.00 | 3 390 394.00 | | 28 043 790.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 9 375.00 | 9 375.00 | | 9 375.00 |
8B Suppliers and Related Accounts | 10 641.00 | 10 641.00 | | 10 641.00 |
8K Other liabilities (including liabilities related to repo transactions) | 640 000.00 | 640 000.00 | | 640 000.00 |
UX Other trade receivables | 7 840.00 | 7 840.00 | | 7 840.00 |
VB VAT | 3 529.00 | 3 529.00 | | 3 529.00 |
VC Group and associates | 2 966 400.00 | 2 966 400.00 | | 2 966 400.00 |
VI Group and Associates | 118 357.00 | 118 357.00 | | 118 357.00 |
VN Other taxes, similar payments | 1 078.00 | 1 078.00 | | 1 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 146 391.00 | 146 391.00 | | 146 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133 078.00 | 3 133 078.00 | | 3 133 078.00 |
VW VAT | 1 285.00 | 1 285.00 | | 1 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 779 732.00 | 779 732.00 | | 779 732.00 |
