| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 208 547.00 | | 208 547.00 | 208 547.00 |
BJ TOTAL (I) | 1 231 471.00 | 607 288.00 | 624 183.00 | 1 231 471.00 |
BZ Other receivables | 122 305.00 | | 122 305.00 | 122 305.00 |
CF Cash and cash equivalents | 58 274.00 | | 58 274.00 | 58 274.00 |
CJ TOTAL (II) | 180 579.00 | | 180 579.00 | 180 579.00 |
CO Grand total (0 to V) | 1 412 050.00 | 607 288.00 | 804 762.00 | 1 412 050.00 |
CS Evaluated investments - equity method | 1 022 924.00 | 607 288.00 | 415 635.00 | 1 022 924.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -360 125.00 | -123 266.00 | | -360 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 642.00 | -236 859.00 | | 100 642.00 |
DK Regulated provisions | 22 924.00 | 22 924.00 | | 22 924.00 |
DL TOTAL (I) | -199 559.00 | -300 201.00 | | -199 559.00 |
DQ Provisions for Expenses | 218 918.00 | 309 814.00 | | 218 918.00 |
DR TOTAL (IV) | 218 918.00 | 309 814.00 | | 218 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 662 692.00 | 767 818.00 | | 662 692.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
EA Other liabilities | 120 910.00 | 113 954.00 | | 120 910.00 |
EC TOTAL (IV) | 785 403.00 | 883 573.00 | | 785 403.00 |
EE Grand total (I to V) | 804 762.00 | 893 185.00 | | 804 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 12 100.00 | |
FJ Net sales | | | 12 100.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 12 100.00 | |
FW Other purchases and external expenses | | | 45 984.00 | |
FX Taxes, duties, and similar payments | | | 268.00 | |
GF Total Operating Expenses (II) | | | 46 252.00 | |
GG - OPERATING RESULT (I - II) | | | -34 152.00 | |
GP Total financial income (V) | | | 313 901.00 | |
GU Total financial expenses (VI) | | | 539 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -225 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -259 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 360 125.00 | 123 266.00 | | 360 125.00 |
HH Total exceptional expenses (VIII) | 99.00 | | | 99.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 360 026.00 | 123 266.00 | | 360 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 686 127.00 | 181 376.00 | | 686 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 585 485.00 | 418 235.00 | | 585 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 642.00 | -236 859.00 | | 100 642.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 22 924.00 | | | 22 924.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 41 871.00 | 218 918.00 | 41 871.00 | 41 871.00 |
7B Total provisions for depreciation | 607 288.00 | | | 607 288.00 |
7C Grand total | 672 084.00 | 218 918.00 | 41 871.00 | 672 084.00 |
UG - Financial | | 218 918.00 | 41 871.00 | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 783 603.00 | 783 603.00 | | 783 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 785 403.00 | 785 403.00 | | 785 403.00 |
