| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 79 637 567.00 | 60 021 228.00 | 19 616 339.00 | 79 637 567.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 010.00 | | 1 010.00 | 1 010.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 010.00 | | 1 010.00 | 1 010.00 |
CO Grand total (0 to V) | 79 638 577.00 | 60 021 228.00 | 19 617 349.00 | 79 638 577.00 |
CU Other investments | 79 637 567.00 | 60 021 228.00 | 19 616 339.00 | 79 637 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 776 000.00 | 32 776 000.00 | | 32 776 000.00 |
DD Legal reserve (1) | 1 152 067.00 | 1 152 067.00 | | 1 152 067.00 |
DG Other reserves | | 21 791 434.00 | | |
DH Retained earnings | -6 887 107.00 | | | -6 887 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 206 793.00 | -28 678 541.00 | | -32 206 793.00 |
DL TOTAL (I) | -5 165 833.00 | 27 040 960.00 | | -5 165 833.00 |
DQ Provisions for Expenses | 3 318 234.00 | | | 3 318 234.00 |
DR TOTAL (IV) | 3 318 234.00 | | | 3 318 234.00 |
DU Loans and Debts from Credit Institutions (3) | 21 140 093.00 | 21 186 769.00 | | 21 140 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 58 344.00 | 168 947.00 | | 58 344.00 |
EA Other liabilities | 266 510.00 | | | 266 510.00 |
EC TOTAL (IV) | 21 464 947.00 | 21 355 716.00 | | 21 464 947.00 |
EE Grand total (I to V) | 19 617 349.00 | 48 396 677.00 | | 19 617 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 70 499.00 | |
GF Total Operating Expenses (II) | | | 70 499.00 | |
GG - OPERATING RESULT (I - II) | | | -70 499.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 27 992 735.00 | |
GR Interest and similar expenses | | | 800 800.00 | |
GU Total financial expenses (VI) | | | 28 793 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 793 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 864 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 70.00 | | | 70.00 |
HB Exceptional income from capital transactions | | 6 319 638.00 | | |
HD Total exceptional income (VII) | 70.00 | 6 319 638.00 | | 70.00 |
HE Exceptional expenses on management operations | 24 595.00 | 137 109.00 | | 24 595.00 |
HF Exceptional expenses on capital transactions | | 5 308 496.00 | | |
HG Exceptional depreciation and provisions | 3 318 234.00 | | | 3 318 234.00 |
HH Total exceptional expenses (VIII) | 3 342 829.00 | 5 445 605.00 | | 3 342 829.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 342 759.00 | 874 033.00 | | -3 342 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70.00 | 9 670 173.00 | | 70.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 206 863.00 | 38 348 713.00 | | 32 206 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 206 793.00 | -28 678 541.00 | | -32 206 793.00 |
| |
| 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 | 79 637 567.00 | | | 79 637 567.00 |
I3 DECREASES Total Financial Fixed Assets | 79 637 567.00 | | | 79 637 567.00 |
I4 DECREASES Grand Total | 79 637 567.00 | | | 79 637 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 79 637 567.00 | | | 79 637 567.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 3 318 234.00 | | |
7B Total provisions for depreciation | 32 028 493.00 | 27 992 735.00 | | 32 028 493.00 |
7C Grand total | 32 028 493.00 | 31 310 969.00 | | 32 028 493.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 27 992 735.00 | | |
UJ - Exceptional | | 3 318 234.00 | | |
| |
| 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 | 58 344.00 | 58 344.00 | | 58 344.00 |
VG Loans with a maturity of up to one year at origin | 295 093.00 | | 295 093.00 | 295 093.00 |
VH Loans with a maturity of more than one year at origin | 20 845 000.00 | | 2 605 625.00 | 20 845 000.00 |
VI Group and Associates | 266 510.00 | | 266 510.00 | 266 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 464 947.00 | 58 344.00 | 3 167 228.00 | 21 464 947.00 |
