| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 931 072.00 | 931 072.00 | | 931 072.00 |
BF Loans | 20 539.00 | 20 539.00 | | 20 539.00 |
BH Other financial assets | 5 444.00 | 5 444.00 | | 5 444.00 |
BJ TOTAL (I) | 969 480.00 | 969 480.00 | | 969 480.00 |
BZ Other receivables | 23 480 962.00 | 23 474 164.00 | 6 798.00 | 23 480 962.00 |
CF Cash and cash equivalents | 170.00 | | 170.00 | 170.00 |
CJ TOTAL (II) | 23 481 133.00 | 23 474 164.00 | 6 968.00 | 23 481 133.00 |
CO Grand total (0 to V) | 24 450 613.00 | 24 443 644.00 | 6 968.00 | 24 450 613.00 |
CR Shares due in more than one year | 23 474 177.00 | | | 23 474 177.00 |
CU Other investments | 12 424.00 | 12 424.00 | | 12 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 101 439.00 | | | 5 101 439.00 |
DH Retained earnings | -7 258 096.00 | | | -7 258 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 302.00 | | | -2 302.00 |
DL TOTAL (I) | -2 158 959.00 | | | -2 158 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 121 108.00 | | | 2 121 108.00 |
DX Trade payables and related accounts | 29 743.00 | | | 29 743.00 |
EA Other liabilities | 15 076.00 | | | 15 076.00 |
EC TOTAL (IV) | 2 165 928.00 | | | 2 165 928.00 |
EE Grand total (I to V) | 6 968.00 | | | 6 968.00 |
EG Accrued income and payables due within one year | 44 819.00 | | | 44 819.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 387.00 | |
FR Total operating income (I) | | | 1 387.00 | |
FW Other purchases and external expenses | | | 2 969.00 | |
GE Other Expenses | | | 720.00 | |
GF Total Operating Expenses (II) | | | 3 689.00 | |
GG - OPERATING RESULT (I - II) | | | -2 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 387.00 | | | 1 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 689.00 | | | 3 689.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 302.00 | | | -2 302.00 |
| |
| 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 | 969 480.00 | | | 969 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 969 480.00 | |
I4 DECREASES Grand Total | | | 969 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 969 480.00 | | | 969 480.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 957 055.00 | | | 957 055.00 |
6X Other provisions for depreciation | 23 474 164.00 | | | 23 474 164.00 |
7B Total provisions for depreciation | 24 443 644.00 | | | 24 443 644.00 |
7C Grand total | 24 443 644.00 | | | 24 443 644.00 |
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 | 29 743.00 | 29 743.00 | | 29 743.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 076.00 | 15 076.00 | | 15 076.00 |
UP Loans | 20 539.00 | | 20 539.00 | 20 539.00 |
UT Other financial assets | 5 444.00 | | 5 444.00 | 5 444.00 |
VB VAT | 6 785.00 | 6 785.00 | | 6 785.00 |
VI Group and Associates | 2 121 108.00 | | | 2 121 108.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 474 177.00 | | 23 474 177.00 | 23 474 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 506 945.00 | 6 785.00 | 23 500 160.00 | 23 506 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 165 928.00 | 44 819.00 | | 2 165 928.00 |
| |
| 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) | 2 600.00 | | | 2 600.00 |
ST Other accounts | 369.00 | | | 369.00 |
YZ Total deductible VAT on goods and services | 1 107.00 | | | 1 107.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 969.00 | | | 2 969.00 |
