| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BZ Other receivables | 41 146.00 | 41 146.00 | | 41 146.00 |
CJ TOTAL (II) | 41 146.00 | 41 146.00 | | 41 146.00 |
CN Currency translation adjustments (V) | 11 661 488.00 | | 11 661 488.00 | 11 661 488.00 |
CO Grand total (0 to V) | 11 702 634.00 | 41 146.00 | 11 661 488.00 | 11 702 634.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -74 002 635.00 | -70 414 665.00 | | -74 002 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 516 433.00 | -3 587 970.00 | | -1 516 433.00 |
DL TOTAL (I) | -75 494 068.00 | -73 977 635.00 | | -75 494 068.00 |
DP Provisions for Risks | 11 661 488.00 | 10 154 216.00 | | 11 661 488.00 |
DR TOTAL (IV) | 11 661 488.00 | 10 154 216.00 | | 11 661 488.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 468 792.00 | 73 957 397.00 | | 75 468 792.00 |
DX Trade payables and related accounts | 25 200.00 | 21 484.00 | | 25 200.00 |
DY Tax and social security liabilities | 76.00 | | | 76.00 |
EC TOTAL (IV) | 75 494 068.00 | 73 978 881.00 | | 75 494 068.00 |
EE Grand total (I to V) | 11 661 488.00 | 10 155 463.00 | | 11 661 488.00 |
EG Accrued income and payables due within one year | 75 494 068.00 | 73 978 881.00 | | 75 494 068.00 |
EI Including equity loans | 75 468 792.00 | | | 75 468 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 91.00 | |
FR Total operating income (I) | | | 91.00 | |
FW Other purchases and external expenses | | | 5 116.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GB Operating Expenses - Provisions | | | 2 815.00 | |
GF Total Operating Expenses (II) | | | 8 007.00 | |
GG - OPERATING RESULT (I - II) | | | -7 916.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 154 216.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 10 154 216.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 661 488.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 11 661 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 507 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 615 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 148 118.00 | | |
HF Exceptional expenses on capital transactions | 1 246.00 | 7 087 468.00 | | 1 246.00 |
HH Total exceptional expenses (VIII) | 1 246.00 | 7 235 586.00 | | 1 246.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 246.00 | -7 235 586.00 | | -1 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 154 308.00 | 13 928 265.00 | | 10 154 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 670 741.00 | 17 516 234.00 | | 11 670 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 516 433.00 | -3 587 970.00 | | -1 516 433.00 |
| |
| 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 | 1 246.00 | | | 1 246.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 246.00 | | |
I4 DECREASES Grand Total | | 1 246.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 246.00 | | | 1 246.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 10 154 216.00 | 11 661 488.00 | 10 154 216.00 | 10 154 216.00 |
6X Other provisions for depreciation | 38 331.00 | 2 615.00 | | 38 331.00 |
7B Total provisions for depreciation | 38 331.00 | 2 815.00 | | 38 331.00 |
7C Grand total | 10 192 547.00 | 11 664 303.00 | 10 154 216.00 | 10 192 547.00 |
UE of which provisions and reversals: - Operating | | 2 815.00 | | |
UG - Financial | | 11 661 488.00 | 10 154 216.00 | |
| |
| 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 | 25 200.00 | 25 200.00 | | 25 200.00 |
VB VAT | 41 146.00 | 41 146.00 | | 41 146.00 |
VI Group and Associates | 75 468 792.00 | 75 468 792.00 | | 75 468 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 146.00 | 41 146.00 | | 41 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 494 068.00 | 75 494 068.00 | | 75 494 068.00 |
