| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 203 242.00 | 203 242.00 | | 203 242.00 |
BJ TOTAL (I) | 13 437 147.00 | 203 242.00 | 13 233 905.00 | 13 437 147.00 |
BX Customers and related accounts | 4 161.00 | | 4 161.00 | 4 161.00 |
BZ Other receivables | 5 567 196.00 | | 5 567 196.00 | 5 567 196.00 |
CF Cash and cash equivalents | 88 656.00 | | 88 656.00 | 88 656.00 |
CJ TOTAL (II) | 5 660 012.00 | | 5 660 012.00 | 5 660 012.00 |
CO Grand total (0 to V) | 19 097 159.00 | 203 242.00 | 18 893 917.00 | 19 097 159.00 |
CU Other investments | 13 233 905.00 | | 13 233 905.00 | 13 233 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000 000.00 | 17 000 000.00 | | 17 000 000.00 |
DD Legal reserve (1) | 16 176.00 | | | 16 176.00 |
DH Retained earnings | 186 925.00 | -120 428.00 | | 186 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -362 076.00 | 323 529.00 | | -362 076.00 |
DK Regulated provisions | 634 571.00 | 498 164.00 | | 634 571.00 |
DL TOTAL (I) | 17 475 596.00 | 17 701 265.00 | | 17 475 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 7 683.00 | 6 600.00 | | 7 683.00 |
EA Other liabilities | 1 410 638.00 | | | 1 410 638.00 |
EC TOTAL (IV) | 1 418 321.00 | 6 600.00 | | 1 418 321.00 |
EE Grand total (I to V) | 18 893 917.00 | 17 707 865.00 | | 18 893 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 11 057.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 43 458.00 | |
GE Other Expenses | | | 228 344.00 | |
GF Total Operating Expenses (II) | | | 282 859.00 | |
GG - OPERATING RESULT (I - II) | | | -282 859.00 | |
GL Other interest and similar income | | | 58 361.00 | |
GP Total financial income (V) | | | 58 361.00 | |
GR Interest and similar expenses | | | 1 171.00 | |
GU Total financial expenses (VI) | | | 1 171.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 57 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -225 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 136 408.00 | 141 408.00 | | 136 408.00 |
HH Total exceptional expenses (VIII) | 136 408.00 | 141 408.00 | | 136 408.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -136 408.00 | -141 408.00 | | -136 408.00 |
HK Income tax | | 70 062.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 361.00 | 647 888.00 | | 58 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 420 437.00 | 324 359.00 | | 420 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -362 076.00 | 323 529.00 | | -362 076.00 |
| |
| 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 | 159 784.00 | | 43 458.00 | 159 784.00 |
I4 DECREASES Grand Total | | | 203 242.00 | |
IO DECREASES Total including other intangible assets | | | 203 242.00 | |
KD ACQUISITIONS Total including other intangible assets | 159 784.00 | | 43 458.00 | 159 784.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 159 784.00 | 43 458.00 | | 159 784.00 |
PE DEPRECIATION Total including other intangible assets | 159 784.00 | 43 458.00 | | 159 784.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 498 163.00 | 136 408.00 | | 498 163.00 |
7C Grand total | 498 163.00 | 136 408.00 | | 498 163.00 |
| |
| 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 | 6 600.00 | 7 683.00 | 7 683.00 | 6 600.00 |
UX Other trade receivables | 10 637.00 | 4 160.00 | 4 160.00 | 10 637.00 |
VC Group and associates | 3 733 805.00 | 5 567 195.00 | | 3 733 805.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 655 282.00 | | | 655 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 399 725.00 | 5 571 355.00 | 4 160.00 | 4 399 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 600.00 | 7 683.00 | 7 683.00 | 6 600.00 |
