| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 43 128 398.00 | 25 090 214.00 | 18 038 184.00 | 43 128 398.00 |
BZ Other receivables | 18.00 | | 18.00 | 18.00 |
CF Cash and cash equivalents | 574 447.00 | | 574 447.00 | 574 447.00 |
CJ TOTAL (II) | 574 466.00 | | 574 466.00 | 574 466.00 |
CO Grand total (0 to V) | 43 702 864.00 | 25 090 214.00 | 18 612 650.00 | 43 702 864.00 |
CU Other investments | 43 128 398.00 | 25 090 214.00 | 18 038 184.00 | 43 128 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 485 333.00 | 7 891 337.00 | | 7 485 333.00 |
DB Share, merger, contribution premiums, etc. | 1 716 893.00 | 1 810 190.00 | | 1 716 893.00 |
DD Legal reserve (1) | 876 815.00 | 876 815.00 | | 876 815.00 |
DH Retained earnings | 9 018 948.00 | 9 475 192.00 | | 9 018 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -500 441.00 | -456 244.00 | | -500 441.00 |
DL TOTAL (I) | 18 597 548.00 | 19 597 290.00 | | 18 597 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6.00 | 423.00 | | 6.00 |
DX Trade payables and related accounts | 15 102.00 | 4 138.00 | | 15 102.00 |
EC TOTAL (IV) | 15 102.00 | 4 561.00 | | 15 102.00 |
EE Grand total (I to V) | 18 612 650.00 | 19 601 851.00 | | 18 612 650.00 |
EI Including equity loans | 6.00 | | | 6.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 119 682.00 | |
GE Other Expenses | | | 268.00 | |
GF Total Operating Expenses (II) | | | 119 951.00 | |
GG - OPERATING RESULT (I - II) | | | -119 951.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 384 804.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 4.00 | |
GP Total financial income (V) | | | 384 808.00 | |
GQ Financial allocations to depreciation and provisions | | | 765 292.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 765 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -380 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -500 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3.00 | 73 490.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 73 490.00 | | 3.00 |
HF Exceptional expenses on capital transactions | 1.00 | 43 000.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 43 000.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | 30 490.00 | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 810.00 | 138 708.00 | | 384 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 885 251.00 | 594 952.00 | | 885 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -500 441.00 | -456 244.00 | | -500 441.00 |
| |
| 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 | 43 117 895.00 | | 10 505.00 | 43 117 895.00 |
I3 DECREASES Total Financial Fixed Assets | | 2.00 | 43 128 398.00 | |
I4 DECREASES Grand Total | | 2.00 | 43 128 398.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 117 895.00 | | 10 505.00 | 43 117 895.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 24 324 926.00 | 765 292.00 | 4.00 | 24 324 926.00 |
7C Grand total | 24 324 926.00 | 765 292.00 | 4.00 | 24 324 926.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 765 292.00 | 4.00 | |
| |
| 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 | 15 102.00 | 15 102.00 | | 15 102.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18.00 | 18.00 | | 18.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18.00 | 18.00 | | 18.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 102.00 | 15 102.00 | | 15 102.00 |
