| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 846 940.00 | | 2 846 940.00 | 2 846 940.00 |
BF Loans | 6 170 241.00 | | 6 170 241.00 | 6 170 241.00 |
BH Other financial assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 34 599 321.00 | | 34 599 321.00 | 34 599 321.00 |
BX Customers and related accounts | 102 967.00 | | 102 967.00 | 102 967.00 |
CF Cash and cash equivalents | 32 305.00 | | 32 305.00 | 32 305.00 |
CH Prepaid expenses | 432.00 | | 432.00 | 432.00 |
CJ TOTAL (II) | 135 704.00 | | 135 704.00 | 135 704.00 |
CO Grand total (0 to V) | 34 735 025.00 | | 34 735 025.00 | 34 735 025.00 |
CU Other investments | 25 581 960.00 | | 25 581 960.00 | 25 581 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 489 802.00 | 15 489 802.00 | | 15 489 802.00 |
DH Retained earnings | -7 151 774.00 | -5 915 918.00 | | -7 151 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 279 140.00 | -1 235 856.00 | | -1 279 140.00 |
DK Regulated provisions | 431 111.00 | 431 111.00 | | 431 111.00 |
DL TOTAL (I) | 7 490 000.00 | 8 769 139.00 | | 7 490 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 129 240.00 | 31 979 240.00 | | 27 129 240.00 |
DX Trade payables and related accounts | 115 785.00 | 254 707.00 | | 115 785.00 |
EC TOTAL (IV) | 27 245 025.00 | 32 233 947.00 | | 27 245 025.00 |
EE Grand total (I to V) | 34 735 025.00 | 41 003 086.00 | | 34 735 025.00 |
EG Accrued income and payables due within one year | 115 785.00 | 254 707.00 | | 115 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 26 376.00 | |
GF Total Operating Expenses (II) | | | 26 376.00 | |
GG - OPERATING RESULT (I - II) | | | -26 376.00 | |
GK Income from other securities and fixed asset receivables | | | 950 552.00 | |
GP Total financial income (V) | | | 950 552.00 | |
GR Interest and similar expenses | | | 2 203 315.00 | |
GU Total financial expenses (VI) | | | 2 203 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 252 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 279 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 950 552.00 | 1 341 046.00 | | 950 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 229 691.00 | 2 576 902.00 | | 2 229 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 279 140.00 | -1 235 856.00 | | -1 279 140.00 |
| |
| 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 | 40 799 141.00 | | 180.00 | 40 799 141.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 200 000.00 | 34 599 321.00 | |
I4 DECREASES Grand Total | | 6 200 000.00 | 34 599 321.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 799 141.00 | | 180.00 | 40 799 141.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 431 111.00 | | | 431 111.00 |
7C Grand total | 431 111.00 | | | 431 111.00 |
| |
| 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 | 27 129 240.00 | | | 27 129 240.00 |
8B Suppliers and Related Accounts | 115 785.00 | 115 785.00 | | 115 785.00 |
UL Receivables related to investments | 2 846 940.00 | | 2 846 940.00 | 2 846 940.00 |
UP Loans | 6 170 241.00 | | 6 170 241.00 | 6 170 241.00 |
UT Other financial assets | 180.00 | | 180.00 | 180.00 |
UX Other trade receivables | 102 967.00 | 102 967.00 | | 102 967.00 |
VK Loans repaid during the year | 4 850 000.00 | | | 4 850 000.00 |
VS Prepaid expenses | 432.00 | 432.00 | | 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 120 760.00 | 103 399.00 | 9 017 361.00 | 9 120 760.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 245 025.00 | 115 785.00 | | 27 245 025.00 |
