| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 61 174 000.00 | 19 870 915.00 | 41 303 085.00 | 61 174 000.00 |
BZ Other receivables | 15 606 125.00 | | 15 606 125.00 | 15 606 125.00 |
CF Cash and cash equivalents | 274 765.00 | | 274 765.00 | 274 765.00 |
CJ TOTAL (II) | 15 880 890.00 | | 15 880 890.00 | 15 880 890.00 |
CO Grand total (0 to V) | 77 054 890.00 | 19 870 915.00 | 57 183 975.00 | 77 054 890.00 |
CU Other investments | 61 174 000.00 | 19 870 915.00 | 41 303 085.00 | 61 174 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 046 038.00 | 42 046 038.00 | | 42 046 038.00 |
DB Share, merger, contribution premiums, etc. | 2 352 873.00 | 2 352 873.00 | | 2 352 873.00 |
DD Legal reserve (1) | 511 574.00 | 511 574.00 | | 511 574.00 |
DG Other reserves | 42 212.00 | 42 212.00 | | 42 212.00 |
DH Retained earnings | -824 276.00 | -701 677.00 | | -824 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -113 975.00 | -122 599.00 | | -113 975.00 |
DL TOTAL (I) | 44 014 446.00 | 44 128 421.00 | | 44 014 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 137 880.00 | 10 109 599.00 | | 7 137 880.00 |
DX Trade payables and related accounts | 5 182.00 | | | 5 182.00 |
EA Other liabilities | 6 026 468.00 | 8 909 294.00 | | 6 026 468.00 |
EC TOTAL (IV) | 13 169 529.00 | 19 018 893.00 | | 13 169 529.00 |
EE Grand total (I to V) | 57 183 975.00 | 63 147 314.00 | | 57 183 975.00 |
EG Accrued income and payables due within one year | 13 169 529.00 | 19 018 893.00 | | 13 169 529.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 29 225.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 225.00 | |
GG - OPERATING RESULT (I - II) | | | -29 225.00 | |
GR Interest and similar expenses | | | 84 750.00 | |
GU Total financial expenses (VI) | | | 84 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -113 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 002.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 975.00 | 132 601.00 | | 113 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -113 975.00 | -122 599.00 | | -113 975.00 |
| |
| 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 | 61 174 000.00 | | | 61 174 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 174 000.00 | |
I4 DECREASES Grand Total | | | 61 174 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 174 000.00 | | | 61 174 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 19 870 915.00 | | | 19 870 915.00 |
7C Grand total | 19 870 915.00 | | | 19 870 915.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 182.00 | 5 182.00 | | 5 182.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 026 468.00 | 6 026 468.00 | | 6 026 468.00 |
VC Group and associates | 8 321 363.00 | 8 321 363.00 | | 8 321 363.00 |
VI Group and Associates | 7 137 880.00 | 7 137 880.00 | | 7 137 880.00 |
VP Miscellaneous | 1 081 372.00 | 1 081 372.00 | | 1 081 372.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 203 390.00 | 6 203 390.00 | | 6 203 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 606 125.00 | 15 606 125.00 | | 15 606 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 169 529.00 | 13 169 529.00 | | 13 169 529.00 |
