| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 57 365 130.00 | 15 155 684.00 | 42 209 446.00 | 57 365 130.00 |
BZ Other receivables | 20 937 755.00 | | 20 937 755.00 | 20 937 755.00 |
CF Cash and cash equivalents | 1 721.00 | | 1 721.00 | 1 721.00 |
CJ TOTAL (II) | 20 939 476.00 | | 20 939 476.00 | 20 939 476.00 |
CO Grand total (0 to V) | 78 304 606.00 | 15 155 684.00 | 63 148 922.00 | 78 304 606.00 |
CU Other investments | 57 365 130.00 | 15 155 684.00 | 42 209 446.00 | 57 365 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 010 000.00 | 2 010 000.00 | | 2 010 000.00 |
DB Share, merger, contribution premiums, etc. | 54 381 610.00 | 63 731 610.00 | | 54 381 610.00 |
DD Legal reserve (1) | 201 000.00 | 150 461.00 | | 201 000.00 |
DH Retained earnings | -241 000.00 | -1 166 844.00 | | -241 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 424 831.00 | 1 476 745.00 | | -14 424 831.00 |
DL TOTAL (I) | 41 926 779.00 | 66 201 971.00 | | 41 926 779.00 |
DX Trade payables and related accounts | 12 302.00 | 4 269.00 | | 12 302.00 |
DY Tax and social security liabilities | 236 846.00 | | | 236 846.00 |
EA Other liabilities | 20 972 995.00 | 11 967 022.00 | | 20 972 995.00 |
EC TOTAL (IV) | 21 222 143.00 | 11 971 291.00 | | 21 222 143.00 |
EE Grand total (I to V) | 63 148 922.00 | 78 173 262.00 | | 63 148 922.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 47 845.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 48 049.00 | |
GG - OPERATING RESULT (I - II) | | | -48 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 364 323.00 | |
GL Other interest and similar income | | | 183 166.00 | |
GP Total financial income (V) | | | 547 489.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 155 684.00 | |
GR Interest and similar expenses | | | 144 694.00 | |
GU Total financial expenses (VI) | | | 15 300 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 752 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 800 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 857.00 | | |
HH Total exceptional expenses (VIII) | | 857.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -857.00 | | |
HK Income tax | -376 107.00 | -78 260.00 | | -376 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 547 489.00 | 1 465 254.00 | | 547 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 972 320.00 | -11 491.00 | | 14 972 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 424 831.00 | 1 476 745.00 | | -14 424 831.00 |
| |
| 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 | 57 365 130.00 | | | 57 365 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 365 130.00 | |
I4 DECREASES Grand Total | | | 57 365 130.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 365 130.00 | | | 57 365 130.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 15 155 684.00 | | |
7C Grand total | | 15 155 684.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 15 155 684.00 | | |
| |
| 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 | 12 302.00 | 12 302.00 | | 12 302.00 |
VC Group and associates | 20 347 978.00 | 20 347 978.00 | | 20 347 978.00 |
VI Group and Associates | 20 972 995.00 | 20 972 995.00 | | 20 972 995.00 |
VM Income taxes | 589 777.00 | 589 777.00 | | 589 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 236 846.00 | 236 846.00 | | 236 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 937 755.00 | 20 937 755.00 | | 20 937 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 222 143.00 | 21 222 143.00 | | 21 222 143.00 |
