| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 3 636 111.00 | 625 309.00 | 3 010 802.00 | 3 636 111.00 |
BJ TOTAL (I) | 3 636 111.00 | 625 309.00 | 3 010 802.00 | 3 636 111.00 |
BZ Other receivables | 1 445.00 | | 1 445.00 | 1 445.00 |
CF Cash and cash equivalents | 10 424.00 | | 10 424.00 | 10 424.00 |
CJ TOTAL (II) | 11 869.00 | | 11 869.00 | 11 869.00 |
CO Grand total (0 to V) | 3 647 981.00 | 625 309.00 | 3 022 672.00 | 3 647 981.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 954 432.00 | 3 954 432.00 | | 3 954 432.00 |
DF Regulated reserves (1) | 11 681.00 | 11 681.00 | | 11 681.00 |
DH Retained earnings | -369 808.00 | -365 935.00 | | -369 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -630 509.00 | -3 873.00 | | -630 509.00 |
DL TOTAL (I) | 2 965 795.00 | 3 596 304.00 | | 2 965 795.00 |
DX Trade payables and related accounts | 2 194.00 | 1 937.00 | | 2 194.00 |
EA Other liabilities | 54 682.00 | 54 634.00 | | 54 682.00 |
EC TOTAL (IV) | 56 877.00 | 56 571.00 | | 56 877.00 |
EE Grand total (I to V) | 3 022 672.00 | 3 652 876.00 | | 3 022 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 857.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
GF Total Operating Expenses (II) | | | 4 033.00 | |
GG - OPERATING RESULT (I - II) | | | -4 033.00 | |
GQ Financial allocations to depreciation and provisions | | | 625 309.00 | |
GU Total financial expenses (VI) | | | 625 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -625 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -629 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 3.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 3.00 | | 3.00 |
HE Exceptional expenses on management operations | 1 170.00 | | | 1 170.00 |
HH Total exceptional expenses (VIII) | 1 170.00 | | | 1 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 166.00 | 3.00 | | -1 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 3.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 630 512.00 | 3 876.00 | | 630 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -630 509.00 | -3 873.00 | | -630 509.00 |
| |
| 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 | 3 637 281.00 | -1 169.00 | | 3 637 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 636 111.00 | |
I4 DECREASES Grand Total | | | 3 636 111.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 637 281.00 | -1 169.00 | | 3 637 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 625 309.00 | | |
7C Grand total | | 625 309.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 625 309.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 54 682.00 | 2 208.00 | 52 474.00 | 54 682.00 |
VB VAT | 1 445.00 | 1 445.00 | | 1 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 445.00 | 1 445.00 | | 1 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 682.00 | 2 208.00 | 52 474.00 | 54 682.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
