| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 275 000.00 | 2 275 000.00 | | 2 275 000.00 |
BJ TOTAL (I) | 61 249 000.00 | 22 339 000.00 | 38 910 000.00 | 61 249 000.00 |
BX Customers and related accounts | 6 695 000.00 | 6 695 000.00 | | 6 695 000.00 |
BZ Other receivables | 18 000.00 | | 18 000.00 | 18 000.00 |
CJ TOTAL (II) | 6 713 000.00 | 6 695 000.00 | 18 000.00 | 6 713 000.00 |
CO Grand total (0 to V) | 67 962 000.00 | 29 034 000.00 | 38 928 000.00 | 67 962 000.00 |
CS Evaluated investments - equity method | 58 974 000.00 | 20 064 000.00 | 38 910 000.00 | 58 974 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 558 000.00 | 15 558 000.00 | | 15 558 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 569 000.00 | -1 819 000.00 | | -1 569 000.00 |
DL TOTAL (I) | 11 922 000.00 | 13 491 000.00 | | 11 922 000.00 |
DP Provisions for Risks | 1 140 000.00 | 1 640 000.00 | | 1 140 000.00 |
DR TOTAL (IV) | 1 140 000.00 | 1 640 000.00 | | 1 140 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 845 000.00 | 734 000.00 | | 25 845 000.00 |
DX Trade payables and related accounts | 21 000.00 | 12 000.00 | | 21 000.00 |
EC TOTAL (IV) | 25 866 000.00 | 746 000.00 | | 25 866 000.00 |
EE Grand total (I to V) | 38 928 000.00 | 15 877 000.00 | | 38 928 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 500 000.00 | |
FW Other purchases and external expenses | | | 43 000.00 | |
FX Taxes, duties, and similar payments | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 37 000.00 | |
GG - OPERATING RESULT (I - II) | | | 463 000.00 | |
GP Total financial income (V) | | | 1 189 000.00 | |
GU Total financial expenses (VI) | | | 3 225 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 036 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 573 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 000.00 | | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 000.00 | | | 4 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 693 000.00 | 1 656 000.00 | | 1 693 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 262 000.00 | 3 475 000.00 | | 3 262 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 569 000.00 | -1 819 000.00 | | -1 569 000.00 |
| |
| 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 | 36 329 000.00 | | 27 000 000.00 | 36 329 000.00 |
I3 DECREASES Total Financial Fixed Assets | | -2 080 000.00 | | |
I4 DECREASES Grand Total | | -2 080 000.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 329 000.00 | | 27 000 000.00 | 36 329 000.00 |
| |
| 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 | 1 640 000.00 | | 500 000.00 | 1 640 000.00 |
7B Total provisions for depreciation | 20 474 000.00 | 3 054 000.00 | 1 189 000.00 | 20 474 000.00 |
7C Grand total | 22 114 000.00 | 3 054 000.00 | 1 689 000.00 | 22 114 000.00 |
| |
| 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 | 25 845 000.00 | 25 845 000.00 | | 25 845 000.00 |
8B Suppliers and Related Accounts | 21 000.00 | 21 000.00 | | 21 000.00 |
UX Other trade receivables | 6 695 000.00 | | | 6 695 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 713 000.00 | 6 713 000.00 | | 6 713 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 866 000.00 | 25 866 000.00 | | 25 866 000.00 |
