| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 118 282 716.00 | 104 113 261.00 | 14 169 456.00 | 118 282 716.00 |
BZ Other receivables | 25 127.00 | | 25 127.00 | 25 127.00 |
CJ TOTAL (II) | 25 127.00 | | 25 127.00 | 25 127.00 |
CO Grand total (0 to V) | 118 307 843.00 | 104 113 261.00 | 14 194 582.00 | 118 307 843.00 |
CU Other investments | 118 282 716.00 | 104 113 261.00 | 14 169 456.00 | 118 282 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 632 369.00 | 56 632 369.00 | | 56 632 369.00 |
DB Share, merger, contribution premiums, etc. | 23 827 853.00 | 23 827 853.00 | | 23 827 853.00 |
DD Legal reserve (1) | 5 552 543.00 | 5 481 824.00 | | 5 552 543.00 |
DH Retained earnings | 24 455 478.00 | 23 111 821.00 | | 24 455 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -104 299 719.00 | 1 414 377.00 | | -104 299 719.00 |
DL TOTAL (I) | 6 168 523.00 | 110 468 242.00 | | 6 168 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 016 421.00 | 7 948 273.00 | | 8 016 421.00 |
DX Trade payables and related accounts | 9 638.00 | 10 578.00 | | 9 638.00 |
EC TOTAL (IV) | 8 026 059.00 | 7 958 851.00 | | 8 026 059.00 |
EE Grand total (I to V) | 14 194 582.00 | 118 427 093.00 | | 14 194 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 66 579.00 | |
GE Other Expenses | | | 118 162.00 | |
GF Total Operating Expenses (II) | | | 184 740.00 | |
GG - OPERATING RESULT (I - II) | | | -184 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 104 113 261.00 | |
GR Interest and similar expenses | | | 1 718.00 | |
GU Total financial expenses (VI) | | | 104 114 979.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104 114 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -104 299 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 598 290.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 299 719.00 | 183 914.00 | | 104 299 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -104 299 719.00 | 1 414 377.00 | | -104 299 719.00 |
| |
| 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 | 118 282 716.00 | | | 118 282 716.00 |
I3 DECREASES Total Financial Fixed Assets | | | 118 282 716.00 | |
I4 DECREASES Grand Total | | | 118 282 716.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 118 282 716.00 | | | 118 282 716.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 104 113 261.00 | | |
7C Grand total | | 104 113 261.00 | | |
9U on fixed assets – equity investments | | 104 113 261.00 | | |
| |
| 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 | 9 638.00 | 9 638.00 | | 9 638.00 |
VC Group and associates | 25 127.00 | 25 127.00 | | 25 127.00 |
VI Group and Associates | 8 016 421.00 | 8 016 421.00 | | 8 016 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 127.00 | 25 127.00 | | 25 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 026 059.00 | 8 026 059.00 | | 8 026 059.00 |
