| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 103 683 202.00 | 87 469 202.00 | 16 214 000.00 | 103 683 202.00 |
BZ Other receivables | 1 062 493.00 | | 1 062 493.00 | 1 062 493.00 |
CF Cash and cash equivalents | 4 660.00 | | 4 660.00 | 4 660.00 |
CJ TOTAL (II) | 1 067 153.00 | | 1 067 153.00 | 1 067 153.00 |
CO Grand total (0 to V) | 104 750 355.00 | 87 469 202.00 | 17 281 153.00 | 104 750 355.00 |
CU Other investments | 103 683 202.00 | 87 469 202.00 | 16 214 000.00 | 103 683 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DD Legal reserve (1) | 243 769.00 | 243 769.00 | | 243 769.00 |
DH Retained earnings | -2 928 892.00 | -2 651 366.00 | | -2 928 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 432 849.00 | -277 526.00 | | -2 432 849.00 |
DK Regulated provisions | 683 202.00 | 683 202.00 | | 683 202.00 |
DL TOTAL (I) | 6 565 230.00 | 8 998 080.00 | | 6 565 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 709 790.00 | 14 963 403.00 | | 10 709 790.00 |
DX Trade payables and related accounts | 6 132.00 | 93 598.00 | | 6 132.00 |
EC TOTAL (IV) | 10 715 922.00 | 15 057 001.00 | | 10 715 922.00 |
EE Grand total (I to V) | 17 281 153.00 | 24 055 080.00 | | 17 281 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 459.00 | |
FX Taxes, duties, and similar payments | | | 963.00 | |
GF Total Operating Expenses (II) | | | 6 422.00 | |
GG - OPERATING RESULT (I - II) | | | -6 422.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 62 518.00 | |
GP Total financial income (V) | | | 62 518.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 143 000.00 | |
GR Interest and similar expenses | | | 345 946.00 | |
GU Total financial expenses (VI) | | | 2 488 946.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 426 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 432 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 518.00 | 82 212.00 | | 62 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 495 367.00 | 359 738.00 | | 2 495 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 432 849.00 | -277 526.00 | | -2 432 849.00 |
| |
| 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 | 103 683 202.00 | | | 103 683 202.00 |
I3 DECREASES Total Financial Fixed Assets | | | 103 683 202.00 | |
I4 DECREASES Grand Total | | | 103 683 202.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 103 683 202.00 | | | 103 683 202.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 683 202.00 | | | 683 202.00 |
7B Total provisions for depreciation | 85 326 202.00 | 2 143 000.00 | | 85 326 202.00 |
7C Grand total | 86 009 404.00 | 2 143 000.00 | | 86 009 404.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 143 000.00 | | |
| |
| 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 | 6 132.00 | 6 132.00 | | 6 132.00 |
VC Group and associates | 62 518.00 | 62 518.00 | | 62 518.00 |
VI Group and Associates | 10 709 790.00 | 437 277.00 | 537 243.00 | 10 709 790.00 |
VM Income taxes | 999 975.00 | 462 732.00 | 537 243.00 | 999 975.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 062 493.00 | 525 250.00 | 537 243.00 | 1 062 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 715 922.00 | 443 409.00 | 537 243.00 | 10 715 922.00 |
