| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 232 068 523.00 | | 232 068 523.00 | 232 068 523.00 |
CF Cash and cash equivalents | 2 306 695.00 | | 2 306 695.00 | 2 306 695.00 |
CJ TOTAL (II) | 2 306 695.00 | | 2 306 695.00 | 2 306 695.00 |
CO Grand total (0 to V) | 234 375 218.00 | | 234 375 218.00 | 234 375 218.00 |
CU Other investments | 232 068 523.00 | | 232 068 523.00 | 232 068 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 714 630.00 | | | 23 714 630.00 |
DB Share, merger, contribution premiums, etc. | 213 431 670.00 | | | 213 431 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 738 471.00 | | | -3 738 471.00 |
DK Regulated provisions | 42 850.00 | | | 42 850.00 |
DL TOTAL (I) | 233 450 679.00 | | | 233 450 679.00 |
DV Miscellaneous Loans and Financial Debts (4) | 135 589.00 | | | 135 589.00 |
DX Trade payables and related accounts | 718 785.00 | | | 718 785.00 |
DY Tax and social security liabilities | 70 164.00 | | | 70 164.00 |
EC TOTAL (IV) | 924 539.00 | | | 924 539.00 |
EE Grand total (I to V) | 234 375 218.00 | | | 234 375 218.00 |
EG Accrued income and payables due within one year | 924 539.00 | | | 924 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 240 567.00 | |
GF Total Operating Expenses (II) | | | 3 240 567.00 | |
GG - OPERATING RESULT (I - II) | | | -3 240 567.00 | |
GL Other interest and similar income | | | 18 381.00 | |
GN Positive exchange differences | | | 2 607 576.00 | |
GP Total financial income (V) | | | 2 625 957.00 | |
GR Interest and similar expenses | | | 135 570.00 | |
GS Negative differences of foreign exchange | | | 2 945 441.00 | |
GU Total financial expenses (VI) | | | 3 081 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -455 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 695 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 42 850.00 | | | 42 850.00 |
HH Total exceptional expenses (VIII) | 42 850.00 | | | 42 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42 850.00 | | | -42 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 625 957.00 | | | 2 625 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 364 428.00 | | | 6 364 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 738 471.00 | | | -3 738 471.00 |
| |
| 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 | | | 232 068 523.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 232 068 523.00 | |
I4 DECREASES Grand Total | | | 232 068 523.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 232 068 523.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 42 850.00 | | |
7C Grand total | | 42 850.00 | | |
| |
| 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 | 718 786.00 | 718 786.00 | | 718 786.00 |
VI Group and Associates | 135 589.00 | 135 589.00 | | 135 589.00 |
VJ Loans taken out during the year | 924 539.00 | | | 924 539.00 |
VW VAT | 70 164.00 | 70 164.00 | | 70 164.00 |
