| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 451 049.00 | 44 607.00 | 406 442.00 | 451 049.00 |
BZ Other receivables | 49 040 019.00 | | 49 040 019.00 | 49 040 019.00 |
CJ TOTAL (II) | 49 040 019.00 | | 49 040 019.00 | 49 040 019.00 |
CO Grand total (0 to V) | 49 491 068.00 | 44 607.00 | 49 446 461.00 | 49 491 068.00 |
CU Other investments | 451 049.00 | 44 607.00 | 406 442.00 | 451 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 007 500.00 | | | 49 007 500.00 |
DF Regulated reserves (1) | 122.00 | | | 122.00 |
DH Retained earnings | -53 553 994.00 | | | -53 553 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 926 441.00 | | | -3 926 441.00 |
DK Regulated provisions | 5 000.00 | | | 5 000.00 |
DL TOTAL (I) | -8 467 813.00 | | | -8 467 813.00 |
DP Provisions for Risks | 57 908 689.00 | | | 57 908 689.00 |
DR TOTAL (IV) | 57 908 689.00 | | | 57 908 689.00 |
EA Other liabilities | 5 584.00 | | | 5 584.00 |
EC TOTAL (IV) | 5 584.00 | | | 5 584.00 |
EE Grand total (I to V) | 49 446 461.00 | | | 49 446 461.00 |
EG Accrued income and payables due within one year | 5 584.00 | | | 5 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 288.00 | |
GF Total Operating Expenses (II) | | | 288.00 | |
GG - OPERATING RESULT (I - II) | | | -288.00 | |
GL Other interest and similar income | | | 250 951.00 | |
GP Total financial income (V) | | | 250 951.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 177 161.00 | |
GR Interest and similar expenses | | | 37.00 | |
GU Total financial expenses (VI) | | | 4 177 198.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 926 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 926 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -94.00 | | | -94.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 951.00 | | | 250 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 177 392.00 | | | 4 177 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 926 441.00 | | | -3 926 441.00 |
| |
| 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 | 451 049.00 | | | 451 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 451 049.00 | |
I4 DECREASES Grand Total | | | 451 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 451 049.00 | | | 451 049.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 000.00 | | | 5 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 53 731 528.00 | 4 177 161.00 | | 53 731 528.00 |
7B Total provisions for depreciation | 44 607.00 | | | 44 607.00 |
7C Grand total | 53 781 135.00 | 4 177 161.00 | | 53 781 135.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 177 161.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 49 040 019.00 | 49 040 019.00 | | 49 040 019.00 |
VI Group and Associates | 5 584.00 | 5 584.00 | | 5 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 040 019.00 | 49 040 019.00 | | 49 040 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 584.00 | 5 584.00 | | 5 584.00 |
