| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 204 397 870.00 | | 204 397 870.00 | 204 397 870.00 |
CF Cash and cash equivalents | 35 915.00 | | 35 915.00 | 35 915.00 |
CJ TOTAL (II) | 35 915.00 | | 35 915.00 | 35 915.00 |
CO Grand total (0 to V) | 204 433 785.00 | | 204 433 785.00 | 204 433 785.00 |
CU Other investments | 204 397 870.00 | | 204 397 870.00 | 204 397 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 048 000.00 | 102 048 000.00 | | 102 048 000.00 |
DD Legal reserve (1) | 9 611 589.00 | 9 611 589.00 | | 9 611 589.00 |
DF Regulated reserves (1) | 25 055.00 | 25 055.00 | | 25 055.00 |
DH Retained earnings | 87 946 328.00 | 87 953 147.00 | | 87 946 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 279.00 | -6 819.00 | | -33 279.00 |
DL TOTAL (I) | 199 597 692.00 | 199 630 972.00 | | 199 597 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 831 599.00 | 4 812 105.00 | | 4 831 599.00 |
DX Trade payables and related accounts | 4 494.00 | 4 483.00 | | 4 494.00 |
EC TOTAL (IV) | 4 836 093.00 | 4 816 588.00 | | 4 836 093.00 |
EE Grand total (I to V) | 204 433 785.00 | 204 447 560.00 | | 204 433 785.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 5.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 13 786.00 | |
GF Total Operating Expenses (II) | | | 13 786.00 | |
GG - OPERATING RESULT (I - II) | | | -13 786.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 19 493.00 | |
GU Total financial expenses (VI) | | | 19 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 279.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 11 644.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 279.00 | 18 463.00 | | 33 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 279.00 | -6 819.00 | | -33 279.00 |
| |
| 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 | 204 397 870.00 | | | 204 397 870.00 |
IY DECREASES Total Tangible Fixed Assets | 204 397 870.00 | | | 204 397 870.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 397 870.00 | | | 204 397 870.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 831 599.00 | 4 831 599.00 | | 4 831 599.00 |
8B Suppliers and Related Accounts | 4 494.00 | 4 494.00 | | 4 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 836 093.00 | 4 836 093.00 | | 4 836 093.00 |
