| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 071 534.00 | | 22 071 534.00 | 22 071 534.00 |
BZ Other receivables | 146 087.00 | | 146 087.00 | 146 087.00 |
CJ TOTAL (II) | 146 087.00 | | 146 087.00 | 146 087.00 |
CO Grand total (0 to V) | 22 217 621.00 | | 22 217 621.00 | 22 217 621.00 |
CS Evaluated investments - equity method | 22 071 534.00 | | 22 071 534.00 | 22 071 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -772 811.00 | | | -772 811.00 |
DK Regulated provisions | 48 661.00 | | | 48 661.00 |
DL TOTAL (I) | -624 151.00 | | | -624 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 267 689.00 | | | 22 267 689.00 |
DX Trade payables and related accounts | 574 083.00 | | | 574 083.00 |
EC TOTAL (IV) | 22 841 772.00 | | | 22 841 772.00 |
EE Grand total (I to V) | 22 217 621.00 | | | 22 217 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 545 838.00 | |
FX Taxes, duties, and similar payments | | | 1 058.00 | |
GF Total Operating Expenses (II) | | | 546 896.00 | |
GG - OPERATING RESULT (I - II) | | | -546 896.00 | |
GU Total financial expenses (VI) | | | 177 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -177 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -724 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 48 661.00 | | | 48 661.00 |
HH Total exceptional expenses (VIII) | 48 661.00 | | | 48 661.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48 661.00 | | | -48 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 772 811.00 | | | 772 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -772 811.00 | | | -772 811.00 |
| |
| 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 | | | 22 071 534.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 22 071 534.00 | |
I4 DECREASES Grand Total | | | 22 071 534.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 22 071 534.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 48 661.00 | | |
| |
| 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 | 574 083.00 | 574 083.00 | | 574 083.00 |
VB VAT | 106 279.00 | 106 279.00 | | 106 279.00 |
VI Group and Associates | 22 267 689.00 | 22 267 689.00 | | 22 267 689.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39 808.00 | 39 808.00 | | 39 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 087.00 | 146 087.00 | | 146 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 841 772.00 | 22 841 772.00 | | 22 841 772.00 |
