| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 656.00 | 656.00 | | 656.00 |
BB Receivables related to investments | 35 403 462.00 | 35 403 462.00 | | 35 403 462.00 |
BJ TOTAL (I) | 45 404 118.00 | 45 404 118.00 | | 45 404 118.00 |
BX Customers and related accounts | 1 426 675.00 | 1 426 675.00 | | 1 426 675.00 |
BZ Other receivables | 649 302.00 | 592 175.00 | 57 127.00 | 649 302.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 075 977.00 | 2 018 850.00 | 57 127.00 | 2 075 977.00 |
CO Grand total (0 to V) | 47 480 095.00 | 47 422 968.00 | 57 127.00 | 47 480 095.00 |
CU Other investments | 10 000 000.00 | 10 000 000.00 | | 10 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -1 365 977.00 | -1 070 375.00 | | -1 365 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 783 436.00 | -295 602.00 | | -47 783 436.00 |
DL TOTAL (I) | -49 149 313.00 | -1 365 877.00 | | -49 149 313.00 |
DU Loans and Debts from Credit Institutions (3) | 452.00 | 63.00 | | 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 917 396.00 | 48 232 233.00 | | 48 917 396.00 |
DX Trade payables and related accounts | 257 977.00 | 570 589.00 | | 257 977.00 |
DY Tax and social security liabilities | 2 073.00 | 3 176.00 | | 2 073.00 |
EA Other liabilities | 28 543.00 | 593.00 | | 28 543.00 |
EC TOTAL (IV) | 49 206 441.00 | 48 806 654.00 | | 49 206 441.00 |
EE Grand total (I to V) | 57 127.00 | 47 440 777.00 | | 57 127.00 |
EI Including equity loans | 48 917 396.00 | | | 48 917 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | -107 735.00 | |
FX Taxes, duties, and similar payments | | | -1 103.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 808 850.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 700 011.00 | |
GG - OPERATING RESULT (I - II) | | | -1 700 011.00 | |
GQ Financial allocations to depreciation and provisions | | | 45 403 462.00 | |
GR Interest and similar expenses | | | 679 963.00 | |
GU Total financial expenses (VI) | | | 46 083 425.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 083 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 783 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8 335.00 | | |
HH Total exceptional expenses (VIII) | | 8 335.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 335.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 360 000.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 783 436.00 | 655 602.00 | | 47 783 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 783 436.00 | -295 602.00 | | -47 783 436.00 |
| |
| 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 | 45 404 118.00 | | | 45 404 118.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 403 462.00 | |
I4 DECREASES Grand Total | | | 45 404 118.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 656.00 | | | 656.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 403 462.00 | | | 45 403 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 656.00 | | | 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 656.00 | | | 656.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 35 403 462.00 | | |
6T Receivables | 210 000.00 | 1 216 675.00 | | 210 000.00 |
6X Other provisions for depreciation | | 592 175.00 | | |
7B Total provisions for depreciation | 210 000.00 | 47 212 312.00 | | 210 000.00 |
7C Grand total | 210 000.00 | 47 212 312.00 | | 210 000.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 1 808 850.00 | | |
UG - Financial | | 45 403 462.00 | | |
| |
| 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 | 257 977.00 | 257 977.00 | | 257 977.00 |
8D Social Security and Other Social Organizations | 1 598.00 | 1 598.00 | | 1 598.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 543.00 | 28 543.00 | | 28 543.00 |
UL Receivables related to investments | 35 403 462.00 | 35 403 462.00 | | 35 403 462.00 |
VA Doubtful or disputed receivables | 1 426 675.00 | 1 426 675.00 | | 1 426 675.00 |
VB VAT | 57 127.00 | 57 127.00 | | 57 127.00 |
VC Group and associates | 592 175.00 | 592 175.00 | | 592 175.00 |
VG Loans with a maturity of up to one year at origin | 452.00 | 452.00 | | 452.00 |
VI Group and Associates | 48 917 396.00 | 48 917 396.00 | | 48 917 396.00 |
VQ Other Taxes, Duties, and Similar Debts | 475.00 | 475.00 | | 475.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 479 439.00 | 37 479 439.00 | | 37 479 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 206 441.00 | 49 206 441.00 | | 49 206 441.00 |
