| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 39 778 867.00 | 4 018 434.00 | 35 760 433.00 | 39 778 867.00 |
BJ TOTAL (I) | 39 927 167.00 | 4 018 434.00 | 35 908 733.00 | 39 927 167.00 |
BZ Other receivables | 11 941 996.00 | | 11 941 996.00 | 11 941 996.00 |
CF Cash and cash equivalents | 37 196.00 | | 37 196.00 | 37 196.00 |
CJ TOTAL (II) | 11 979 193.00 | | 11 979 193.00 | 11 979 193.00 |
CO Grand total (0 to V) | 51 906 360.00 | 4 018 434.00 | 47 887 926.00 | 51 906 360.00 |
CU Other investments | 148 300.00 | | 148 300.00 | 148 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 660 705.00 | 27 660 705.00 | | 27 660 705.00 |
DB Share, merger, contribution premiums, etc. | 2 872.00 | 2 872.00 | | 2 872.00 |
DD Legal reserve (1) | 1 506 016.00 | 1 506 016.00 | | 1 506 016.00 |
DG Other reserves | 277 527.00 | 277 528.00 | | 277 527.00 |
DH Retained earnings | -18 783 989.00 | -18 867 194.00 | | -18 783 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 450.00 | 83 204.00 | | -66 450.00 |
DL TOTAL (I) | 10 596 681.00 | 10 663 132.00 | | 10 596 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 245 129.00 | 34 157 949.00 | | 37 245 129.00 |
DX Trade payables and related accounts | 46 116.00 | 41 333.00 | | 46 116.00 |
DY Tax and social security liabilities | | 1 498 114.00 | | |
EC TOTAL (IV) | 37 291 245.00 | 35 697 396.00 | | 37 291 245.00 |
EE Grand total (I to V) | 47 887 926.00 | 46 360 528.00 | | 47 887 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 574.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 17 574.00 | |
GG - OPERATING RESULT (I - II) | | | -17 574.00 | |
GR Interest and similar expenses | | | 60 823.00 | |
GU Total financial expenses (VI) | | | 60 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 947.00 | -170 387.00 | | -11 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 450.00 | -83 204.00 | | 66 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 450.00 | 83 204.00 | | -66 450.00 |
| |
| 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 | 39 778 867.00 | | 148 300.00 | 39 778 867.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 927 167.00 | |
I4 DECREASES Grand Total | | | 39 927 167.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 778 867.00 | | 148 300.00 | 39 778 867.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 018 434.00 | | | 4 018 434.00 |
7B Total provisions for depreciation | 4 018 434.00 | | | 4 018 434.00 |
7C Grand total | 4 018 434.00 | | | 4 018 434.00 |
| |
| 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 | 46 116.00 | 46 116.00 | | 46 116.00 |
VC Group and associates | 11 738 844.00 | 11 738 844.00 | | 11 738 844.00 |
VI Group and Associates | 37 245 129.00 | | 37 245 129.00 | 37 245 129.00 |
VM Income taxes | 203 152.00 | 203 152.00 | | 203 152.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 941 996.00 | 11 941 996.00 | | 11 941 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 291 245.00 | 46 116.00 | 37 245 129.00 | 37 291 245.00 |
