| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 329 178.00 | | 4 329 178.00 | 4 329 178.00 |
BX Customers and related accounts | 458.00 | | 458.00 | 458.00 |
BZ Other receivables | 374 886.00 | | 374 886.00 | 374 886.00 |
CJ TOTAL (II) | 375 345.00 | | 375 345.00 | 375 345.00 |
CO Grand total (0 to V) | 4 704 523.00 | | 4 704 523.00 | 4 704 523.00 |
CU Other investments | 4 329 178.00 | | 4 329 178.00 | 4 329 178.00 |
| |
| 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 | -224 440.00 | -159 193.00 | | -224 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -64 434.00 | -65 247.00 | | -64 434.00 |
DK Regulated provisions | 173 858.00 | 130 752.00 | | 173 858.00 |
DL TOTAL (I) | -78 017.00 | -56 688.00 | | -78 017.00 |
DS Convertible Bond Issues | | 5.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 772 816.00 | 4 751 688.00 | | 4 772 816.00 |
DX Trade payables and related accounts | 9 724.00 | 9 671.00 | | 9 724.00 |
EC TOTAL (IV) | 4 782 541.00 | 4 761 360.00 | | 4 782 541.00 |
EE Grand total (I to V) | 4 704 523.00 | 4 704 671.00 | | 4 704 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 119.00 | |
GF Total Operating Expenses (II) | | | 8 119.00 | |
GG - OPERATING RESULT (I - II) | | | -8 119.00 | |
GL Other interest and similar income | | | 1 824.00 | |
GP Total financial income (V) | | | 1 824.00 | |
GR Interest and similar expenses | | | 15 033.00 | |
GU Total financial expenses (VI) | | | 15 033.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 43 106.00 | 43 106.00 | | 43 106.00 |
HH Total exceptional expenses (VIII) | 43 106.00 | 43 106.00 | | 43 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43 106.00 | -43 106.00 | | -43 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 824.00 | 1 653.00 | | 1 824.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 259.00 | 66 900.00 | | 66 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -64 434.00 | -65 247.00 | | -64 434.00 |
| |
| 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 | 4 329 178.00 | | | 4 329 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 329 178.00 | |
I4 DECREASES Grand Total | | | 4 329 178.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 329 178.00 | | | 4 329 178.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 130 752.00 | 43 106.00 | | 130 752.00 |
4T Provisions for foreign exchange losses | | | | |
5B Provisions for taxes | | | | |
6X Other provisions for depreciation | 5.00 | 5.00 | 5.00 | 5.00 |
7C Grand total | 130 752.00 | 43 106.00 | | 130 752.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 9 724.00 | 9 724.00 | | 9 724.00 |
UX Other trade receivables | 458.00 | 458.00 | | 458.00 |
VB VAT | 1 368.00 | 1 368.00 | | 1 368.00 |
VC Group and associates | 373 518.00 | 373 518.00 | | 373 518.00 |
VI Group and Associates | 4 772 816.00 | 4 772 816.00 | | 4 772 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 782 541.00 | 4 782 541.00 | | 4 782 541.00 |
