| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 40 194 568.00 | 40 194 568.00 | | 40 194 568.00 |
BZ Other receivables | 868 569.00 | | 868 569.00 | 868 569.00 |
CF Cash and cash equivalents | 669 002.00 | | 669 002.00 | 669 002.00 |
CJ TOTAL (II) | 1 537 571.00 | | 1 537 571.00 | 1 537 571.00 |
CO Grand total (0 to V) | 41 732 140.00 | 40 194 568.00 | 1 537 571.00 | 41 732 140.00 |
CU Other investments | 40 194 568.00 | 40 194 568.00 | | 40 194 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 116 203.00 | 116 203.00 | | 116 203.00 |
DD Legal reserve (1) | 546 202.00 | 546 202.00 | | 546 202.00 |
DF Regulated reserves (1) | 55 398.00 | 460 201.00 | | 55 398.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 607 588.00 | -404 803.00 | | -25 607 588.00 |
DL TOTAL (I) | -24 889 785.00 | 717 803.00 | | -24 889 785.00 |
DP Provisions for Risks | 25 771 390.00 | | | 25 771 390.00 |
DR TOTAL (IV) | 25 771 390.00 | | | 25 771 390.00 |
DV Miscellaneous Loans and Financial Debts (4) | 639 166.00 | 1 066 388.00 | | 639 166.00 |
DX Trade payables and related accounts | 4 245.00 | 8 592.00 | | 4 245.00 |
DY Tax and social security liabilities | 12 555.00 | 12 555.00 | | 12 555.00 |
EC TOTAL (IV) | 655 966.00 | 1 087 535.00 | | 655 966.00 |
EE Grand total (I to V) | 1 537 571.00 | 1 805 338.00 | | 1 537 571.00 |
EG Accrued income and payables due within one year | 292 870.00 | 21 147.00 | | 292 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 611.00 | |
GF Total Operating Expenses (II) | | | 13 611.00 | |
GG - OPERATING RESULT (I - II) | | | -13 611.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 466.00 | |
GP Total financial income (V) | | | 5 466.00 | |
GQ Financial allocations to depreciation and provisions | | | 25 771 390.00 | |
GU Total financial expenses (VI) | | | 25 771 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 765 924.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 779 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -171 948.00 | -238 753.00 | | -171 948.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 466.00 | 5 266.00 | | 5 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 613 053.00 | 410 069.00 | | 25 613 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 607 588.00 | -404 803.00 | | -25 607 588.00 |
| |
| 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 | 40 194 568.00 | | | 40 194 568.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 194 568.00 | |
I4 DECREASES Grand Total | | | 40 194 568.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 194 568.00 | | | 40 194 568.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 25 771 390.00 | | |
7B Total provisions for depreciation | 40 194 568.00 | | | 40 194 568.00 |
7C Grand total | 40 194 568.00 | 25 771 390.00 | | 40 194 568.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 25 771 390.00 | | |
| |
| 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 | 4 245.00 | 4 245.00 | | 4 245.00 |
VC Group and associates | 369 281.00 | 3 885.00 | 365 396.00 | 369 281.00 |
VI Group and Associates | 639 166.00 | 276 070.00 | | 639 166.00 |
VM Income taxes | 499 288.00 | 238 631.00 | 260 657.00 | 499 288.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 555.00 | 12 555.00 | | 12 555.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 868 569.00 | 242 516.00 | 626 053.00 | 868 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 655 966.00 | 292 870.00 | | 655 966.00 |
