| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 468 161.00 | | 1 468 161.00 | 1 468 161.00 |
BJ TOTAL (I) | 53 931 596.00 | | 53 931 596.00 | 53 931 596.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 238 486.00 | | 238 486.00 | 238 486.00 |
CJ TOTAL (II) | 238 486.00 | | 238 485.00 | 238 486.00 |
CO Grand total (0 to V) | 54 170 082.00 | | 54 170 082.00 | 54 170 082.00 |
CU Other investments | 52 463 435.00 | | 52 463 435.00 | 52 463 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 354 271.00 | 970 221.00 | | 2 354 271.00 |
DB Share, merger, contribution premiums, etc. | 47 999 729.00 | 8 714 601.00 | | 47 999 729.00 |
DD Legal reserve (1) | 235 428.00 | 97 022.00 | | 235 428.00 |
DG Other reserves | 2 947 271.00 | 2 947 271.00 | | 2 947 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -289 547.00 | -1 073 769.00 | | -289 547.00 |
DL TOTAL (I) | 53 247 152.00 | 11 655 346.00 | | 53 247 152.00 |
DP Provisions for Risks | 286 980.00 | 1 077 493.00 | | 286 980.00 |
DR TOTAL (IV) | 286 980.00 | 1 077 493.00 | | 286 980.00 |
DX Trade payables and related accounts | 16 620.00 | 16 800.00 | | 16 620.00 |
EA Other liabilities | 619 331.00 | 610 358.00 | | 619 331.00 |
EC TOTAL (IV) | 635 951.00 | 627 158.00 | | 635 951.00 |
EE Grand total (I to V) | 54 170 082.00 | 13 359 997.00 | | 54 170 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 918.00 | |
GF Total Operating Expenses (II) | | | 20 918.00 | |
GG - OPERATING RESULT (I - II) | | | -20 918.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 323.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 1 077 493.00 | |
GP Total financial income (V) | | | 1 104 816.00 | |
GQ Financial allocations to depreciation and provisions | | | 286 980.00 | |
GR Interest and similar expenses | | | 1 086 466.00 | |
GU Total financial expenses (VI) | | | 1 373 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -268 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -289 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 104 816.00 | 33 599.00 | | 1 104 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 394 363.00 | 1 107 368.00 | | 1 394 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -289 547.00 | -1 073 769.00 | | -289 547.00 |
| |
| 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 | 12 875 589.00 | | 41 856 178.00 | 12 875 589.00 |
I3 DECREASES Total Financial Fixed Assets | | 800 171.00 | 53 931 596.00 | |
I4 DECREASES Grand Total | | 800 171.00 | 53 931 596.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 875 589.00 | | 41 856 178.00 | 12 875 589.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 1 077 493.00 | 286 980.00 | 1 077 493.00 | 1 077 493.00 |
7C Grand total | 1 077 493.00 | 286 980.00 | 1 077 493.00 | 1 077 493.00 |
UG - Financial | | 286 980.00 | 1 077 493.00 | |
| |
| 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 | 16 620.00 | 16 620.00 | | 16 620.00 |
UL Receivables related to investments | 1 468 161.00 | 1 468 161.00 | | 1 468 161.00 |
VI Group and Associates | 619 331.00 | 619 331.00 | | 619 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 468 161.00 | 1 468 161.00 | | 1 468 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 635 951.00 | 635 951.00 | | 635 951.00 |
