| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 530 297.00 | | 530 297.00 | 530 297.00 |
BZ Other receivables | 4 165 594.00 | 2 896 000.00 | 1 269 594.00 | 4 165 594.00 |
CF Cash and cash equivalents | 13.00 | | 13.00 | 13.00 |
CJ TOTAL (II) | 4 165 607.00 | 2 896 000.00 | 1 269 607.00 | 4 165 607.00 |
CO Grand total (0 to V) | 4 695 904.00 | 2 896 000.00 | 1 799 904.00 | 4 695 904.00 |
CR Shares due in more than one year | 4 155 594.00 | | | 4 155 594.00 |
CU Other investments | 530 297.00 | | 530 297.00 | 530 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -85 982.00 | -92 962.00 | | -85 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 892 983.00 | 6 980.00 | | -2 892 983.00 |
DK Regulated provisions | 14 992.00 | 14 992.00 | | 14 992.00 |
DL TOTAL (I) | -2 962 974.00 | -69 990.00 | | -2 962 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 740 523.00 | 6 392 304.00 | | 4 740 523.00 |
DX Trade payables and related accounts | 2 004.00 | 1 764.00 | | 2 004.00 |
EA Other liabilities | 20 361.00 | 15 386.00 | | 20 361.00 |
EC TOTAL (IV) | 4 762 877.00 | 6 409 454.00 | | 4 762 877.00 |
EE Grand total (I to V) | 1 799 904.00 | 6 339 464.00 | | 1 799 904.00 |
EG Accrued income and payables due within one year | 22 364.00 | 7 710.00 | | 22 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 148.00 | |
GB Operating Expenses - Provisions | | | 2 896 000.00 | |
GF Total Operating Expenses (II) | | | 2 904 148.00 | |
GG - OPERATING RESULT (I - II) | | | -2 904 148.00 | |
GL Other interest and similar income | | | 63 805.00 | |
GP Total financial income (V) | | | 63 805.00 | |
GR Interest and similar expenses | | | 63 404.00 | |
GU Total financial expenses (VI) | | | 63 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 903 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 762.00 | -9 440.00 | | -10 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 805.00 | 74 987.00 | | 63 805.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 956 789.00 | 68 007.00 | | 2 956 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 892 983.00 | 6 980.00 | | -2 892 983.00 |
| |
| 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 | 530 297.00 | | | 530 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 530 297.00 | |
I4 DECREASES Grand Total | | | 530 297.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 530 297.00 | | | 530 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 992.00 | | | 14 992.00 |
6X Other provisions for depreciation | | 2 896 000.00 | | |
7B Total provisions for depreciation | | 2 896 000.00 | | |
7C Grand total | 14 992.00 | 2 896 000.00 | | 14 992.00 |
UE of which provisions and reversals: - Operating | | 2 896 000.00 | | |
| |
| 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 | 2 004.00 | 2 004.00 | | 2 004.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 361.00 | 20 361.00 | | 20 361.00 |
VC Group and associates | 4 165 594.00 | | 4 165 594.00 | 4 165 594.00 |
VI Group and Associates | 4 740 513.00 | | 4 740 513.00 | 4 740 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 165 594.00 | | 4 165 594.00 | 4 165 594.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 762 877.00 | 22 364.00 | 4 740 513.00 | 4 762 877.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 010.00 | | | 3 010.00 |
ST Other accounts | 5 138.00 | | | 5 138.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 148.00 | | | 8 148.00 |
