| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 65 753 208.00 | 65 753 208.00 | | 65 753 208.00 |
BJ TOTAL (I) | 65 753 208.00 | 65 753 208.00 | | 65 753 208.00 |
BZ Other receivables | 23 915.00 | 23 915.00 | | 23 915.00 |
CF Cash and cash equivalents | 16.00 | | 16.00 | 16.00 |
CJ TOTAL (II) | 23 932.00 | 23 915.00 | 16.00 | 23 932.00 |
CO Grand total (0 to V) | 65 777 140.00 | 65 777 124.00 | 16.00 | 65 777 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 172 310.00 | 42 172 310.00 | | 42 172 310.00 |
DB Share, merger, contribution premiums, etc. | 5.00 | 5.00 | | 5.00 |
DD Legal reserve (1) | 4 920.00 | 4 920.00 | | 4 920.00 |
DH Retained earnings | -56 118 984.00 | -11 460 308.00 | | -56 118 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 923.00 | -44 658 675.00 | | -7 923.00 |
DL TOTAL (I) | -13 949 672.00 | -13 941 748.00 | | -13 949 672.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | | | 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 354 000.00 | 11 351 800.00 | | 11 354 000.00 |
DX Trade payables and related accounts | 17 080.00 | 13 976.00 | | 17 080.00 |
EA Other liabilities | 2 578 399.00 | 2 578 399.00 | | 2 578 399.00 |
EC TOTAL (IV) | 13 949 688.00 | 13 944 175.00 | | 13 949 688.00 |
EE Grand total (I to V) | 16.00 | 2 426.00 | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 923.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 7 923.00 | |
GG - OPERATING RESULT (I - II) | | | -7 923.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 23 915.00 | | |
HH Total exceptional expenses (VIII) | | 23 915.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -23 915.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 45 725.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 923.00 | 45 443 451.00 | | 7 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 923.00 | -45 397 725.00 | | -7 923.00 |
| |
| 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 | 65 753 208.00 | | | 65 753 208.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65 753 208.00 | |
I4 DECREASES Grand Total | | | 65 753 208.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 753 208.00 | | | 65 753 208.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 65 753 208.00 | | | 65 753 208.00 |
6X Other provisions for depreciation | 23 915.00 | | | 23 915.00 |
7B Total provisions for depreciation | 65 777 124.00 | | | 65 777 124.00 |
7C Grand total | 65 777 124.00 | | | 65 777 124.00 |
| |
| 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 | 11 354 000.00 | | 11 354 000.00 | 11 354 000.00 |
8B Suppliers and Related Accounts | 17 080.00 | 17 080.00 | | 17 080.00 |
VC Group and associates | 23 915.00 | | 23 915.00 | 23 915.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VI Group and Associates | 2 578 399.00 | | 2 578 399.00 | 2 578 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 915.00 | | 23 915.00 | 23 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 949 688.00 | 17 289.00 | 13 932 399.00 | 13 949 688.00 |
