| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 208.00 | | 208.00 | 208.00 |
BJ TOTAL (I) | 869 698.00 | | 869 698.00 | 869 698.00 |
BZ Other receivables | 10 037 712.00 | | 10 037 712.00 | 10 037 712.00 |
CF Cash and cash equivalents | 4 217.00 | | 4 217.00 | 4 217.00 |
CJ TOTAL (II) | 10 041 929.00 | | 10 041 929.00 | 10 041 929.00 |
CM Bond redemption premiums (IV) | 2 251 283.00 | | 2 251 283.00 | 2 251 283.00 |
CO Grand total (0 to V) | 13 162 910.00 | | 13 162 910.00 | 13 162 910.00 |
CU Other investments | 869 490.00 | | 869 490.00 | 869 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 420.00 | 7 420.00 | | 7 420.00 |
DH Retained earnings | -497 367.00 | -140 767.00 | | -497 367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -386 424.00 | -356 600.00 | | -386 424.00 |
DK Regulated provisions | 124 611.00 | 89 769.00 | | 124 611.00 |
DL TOTAL (I) | -751 760.00 | -400 178.00 | | -751 760.00 |
DT Other Bond Issues | 9 530 864.00 | 9 445 433.00 | | 9 530 864.00 |
DU Loans and Debts from Credit Institutions (3) | 1 294 805.00 | 1 114 987.00 | | 1 294 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 083 427.00 | 3 050 758.00 | | 3 083 427.00 |
DX Trade payables and related accounts | 5 575.00 | 6 200.00 | | 5 575.00 |
EC TOTAL (IV) | 13 914 670.00 | 13 617 378.00 | | 13 914 670.00 |
EE Grand total (I to V) | 13 162 910.00 | 13 217 201.00 | | 13 162 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 10 941.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 941.00 | |
GG - OPERATING RESULT (I - II) | | | -10 939.00 | |
GH Attributed profit or transferred loss (III) | | | 232 908.00 | |
GK Income from other securities and fixed asset receivables | | | 81 467.00 | |
GL Other interest and similar income | | | 33 090.00 | |
GP Total financial income (V) | | | 114 557.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 44 928.00 | |
GU Total financial expenses (VI) | | | 676 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -561 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -339 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | -1 182.00 | 691.00 | | -1 182.00 |
HB Exceptional income from capital transactions | | 1 875 099.00 | | |
HD Total exceptional income (VII) | -1 182.00 | 1 875 790.00 | | -1 182.00 |
HE Exceptional expenses on management operations | 10 436.00 | 38 170.00 | | 10 436.00 |
HF Exceptional expenses on capital transactions | | 1 642 814.00 | | |
HG Exceptional depreciation and provisions | 34 841.00 | 34 746.00 | | 34 841.00 |
HH Total exceptional expenses (VIII) | 45 278.00 | 1 715 731.00 | | 45 278.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -46 460.00 | 160 059.00 | | -46 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 346 285.00 | 2 001 383.00 | | 346 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 732 708.00 | 2 357 983.00 | | 732 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -386 424.00 | -356 600.00 | | -386 424.00 |
| |
| 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 | 869 691.00 | | | 869 691.00 |
I3 DECREASES Total Financial Fixed Assets | -7.00 | | 869 698.00 | -7.00 |
I4 DECREASES Grand Total | -7.00 | | 869 698.00 | -7.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 869 691.00 | | | 869 691.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 89 769.00 | 34 841.00 | | 89 769.00 |
7C Grand total | 89 769.00 | 34 841.00 | | 89 769.00 |
UJ - Exceptional | | 34 841.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 9 530 864.00 | | 9 530 864.00 | 9 530 864.00 |
8B Suppliers and Related Accounts | 5 575.00 | 5 575.00 | | 5 575.00 |
UT Other financial assets | 208.00 | | 208.00 | 208.00 |
VC Group and associates | 10 035 312.00 | | 10 035 312.00 | 10 035 312.00 |
VG Loans with a maturity of up to one year at origin | 1 294 805.00 | 1 294 805.00 | | 1 294 805.00 |
VI Group and Associates | 3 083 427.00 | | | 3 083 427.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 037 920.00 | 2 400.00 | 10 035 520.00 | 10 037 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 914 670.00 | 1 300 379.00 | 9 530 864.00 | 13 914 670.00 |
