| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 94 079 237.00 | | 94 079 237.00 | 94 079 237.00 |
BZ Other receivables | 59 302 918.00 | | 59 302 918.00 | 59 302 918.00 |
CF Cash and cash equivalents | 89 337.00 | | 89 337.00 | 89 337.00 |
CJ TOTAL (II) | 59 392 255.00 | | 59 392 255.00 | 59 392 255.00 |
CO Grand total (0 to V) | 153 471 492.00 | | 153 471 492.00 | 153 471 492.00 |
CU Other investments | 94 079 237.00 | | 94 079 237.00 | 94 079 237.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 100 000.00 | | | 44 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -337 416.00 | | | -337 416.00 |
DK Regulated provisions | 3 450.00 | | | 3 450.00 |
DL TOTAL (I) | 43 766 034.00 | | | 43 766 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 109 649 749.00 | | | 109 649 749.00 |
DX Trade payables and related accounts | 55 710.00 | | | 55 710.00 |
EC TOTAL (IV) | 109 705 459.00 | | | 109 705 459.00 |
EE Grand total (I to V) | 153 471 492.00 | | | 153 471 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 65 796.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 65 798.00 | |
GG - OPERATING RESULT (I - II) | | | -65 795.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 331 803.00 | |
GP Total financial income (V) | | | 331 803.00 | |
GR Interest and similar expenses | | | 599 974.00 | |
GU Total financial expenses (VI) | | | 599 974.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -268 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -333 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 450.00 | | | 3 450.00 |
HH Total exceptional expenses (VIII) | 3 450.00 | | | 3 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 450.00 | | | -3 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 331 805.00 | | | 331 805.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 669 221.00 | | | 669 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -337 416.00 | | | -337 416.00 |
| |
| 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 | | | 94 079 237.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 94 079 237.00 | |
I4 DECREASES Grand Total | | | 94 079 237.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 94 079 237.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 450.00 | | |
7C Grand total | | 3 450.00 | | |
UJ - Exceptional | | 3 450.00 | | |
| |
| 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 | 55 710.00 | 55 710.00 | | 55 710.00 |
VB VAT | 2 003.00 | 2 003.00 | | 2 003.00 |
VC Group and associates | 59 300 915.00 | | 59 300 915.00 | 59 300 915.00 |
VI Group and Associates | 109 649 749.00 | | | 109 649 749.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 302 918.00 | 2 003.00 | 59 300 915.00 | 59 302 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 705 459.00 | 55 710.00 | | 109 705 459.00 |
