| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 65 946 491.00 | | 65 946 491.00 | 65 946 491.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 1 112 546.00 | | 1 112 546.00 | 1 112 546.00 |
CJ TOTAL (II) | 1 112 547.00 | | 1 112 547.00 | 1 112 547.00 |
CO Grand total (0 to V) | 67 059 039.00 | | 67 059 039.00 | 67 059 039.00 |
CU Other investments | 65 946 491.00 | | 65 946 491.00 | 65 946 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 633 962.00 | 631 966.00 | | 633 962.00 |
DB Share, merger, contribution premiums, etc. | 67 222 024.00 | 65 277 172.00 | | 67 222 024.00 |
DH Retained earnings | -2 580 223.00 | -1 489 778.00 | | -2 580 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -224 846.00 | -8 636.00 | | -224 846.00 |
DK Regulated provisions | 3 915.00 | 2 941.00 | | 3 915.00 |
DL TOTAL (I) | 65 054 833.00 | 64 413 664.00 | | 65 054 833.00 |
DP Provisions for Risks | 213 387.00 | | | 213 387.00 |
DR TOTAL (IV) | 213 387.00 | | | 213 387.00 |
DU Loans and Debts from Credit Institutions (3) | | 53 523.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 867 495.00 | 1 473 491.00 | | 867 495.00 |
DX Trade payables and related accounts | 5 569.00 | 5 436.00 | | 5 569.00 |
EA Other liabilities | 917 755.00 | 378.00 | | 917 755.00 |
EC TOTAL (IV) | 1 790 819.00 | 1 532 828.00 | | 1 790 819.00 |
EE Grand total (I to V) | 67 059 039.00 | 65 946 492.00 | | 67 059 039.00 |
EG Accrued income and payables due within one year | 1 790 819.00 | 1 532 828.00 | | 1 790 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 9.00 | |
FW Other purchases and external expenses | | | 10 417.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 493.00 | |
GG - OPERATING RESULT (I - II) | | | -10 485.00 | |
GQ Financial allocations to depreciation and provisions | | | 213 387.00 | |
GU Total financial expenses (VI) | | | 213 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 975.00 | 975.00 | | 975.00 |
HH Total exceptional expenses (VIII) | 975.00 | 975.00 | | 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -975.00 | -975.00 | | -975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9.00 | 19.00 | | 9.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 855.00 | 8 655.00 | | 224 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -224 846.00 | -8 636.00 | | -224 846.00 |
| |
| 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 | 65 946 491.00 | | | 65 946 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 946 491.00 | |
I4 DECREASES Grand Total | | | 65 946 491.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 946 491.00 | | | 65 946 491.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 941.00 | 975.00 | | 2 941.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 213 387.00 | | |
7C Grand total | 2 941.00 | 214 362.00 | | 2 941.00 |
UG - Financial | | 213 387.00 | | |
UJ - Exceptional | | 975.00 | | |
| |
| 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 | 5 569.00 | 5 569.00 | | 5 569.00 |
8K Other liabilities (including liabilities related to repo transactions) | 917 755.00 | 917 755.00 | | 917 755.00 |
VC Group and associates | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 867 495.00 | 867 495.00 | | 867 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 790 819.00 | 1 790 819.00 | | 1 790 819.00 |
