| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 23 918 970.00 | 23 918 870.00 | 100.00 | 23 918 970.00 |
CO Grand total (0 to V) | 23 918 970.00 | 23 918 870.00 | 100.00 | 23 918 970.00 |
CU Other investments | 23 918 970.00 | 23 918 870.00 | 100.00 | 23 918 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 846 618.00 | 846 618.00 | | 846 618.00 |
DB Share, merger, contribution premiums, etc. | 769 395.00 | 769 395.00 | | 769 395.00 |
DH Retained earnings | -13 233 040.00 | -2 015 455.00 | | -13 233 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 056 932.00 | -11 217 584.00 | | -13 056 932.00 |
DL TOTAL (I) | -24 673 959.00 | -11 617 026.00 | | -24 673 959.00 |
DU Loans and Debts from Credit Institutions (3) | | 10 206 464.00 | | |
DX Trade payables and related accounts | 6 568.00 | 900.00 | | 6 568.00 |
EA Other liabilities | 24 667 490.00 | 14 385 464.00 | | 24 667 490.00 |
EC TOTAL (IV) | 24 674 059.00 | 24 592 828.00 | | 24 674 059.00 |
EE Grand total (I to V) | 100.00 | 12 975 802.00 | | 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 313.00 | |
GF Total Operating Expenses (II) | | | 9 313.00 | |
GG - OPERATING RESULT (I - II) | | | -9 312.00 | |
GQ Financial allocations to depreciation and provisions | | | 12 975 701.00 | |
GR Interest and similar expenses | | | 85 493.00 | |
GU Total financial expenses (VI) | | | 13 061 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 061 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 070 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -13 575.00 | -10 384.00 | | -13 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 056 932.00 | 11 217 584.00 | | 13 056 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 056 932.00 | -11 217 584.00 | | -13 056 932.00 |
| |
| 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 | 23 918 970.00 | | | 23 918 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 918 970.00 | |
I4 DECREASES Grand Total | | | 23 918 970.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 918 970.00 | | | 23 918 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 10 943 169.00 | 12 975 701.00 | | 10 943 169.00 |
7C Grand total | 10 943 169.00 | 12 975 701.00 | | 10 943 169.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 12 975 701.00 | | |
| |
| 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 | 6 568.00 | 6 568.00 | | 6 568.00 |
VI Group and Associates | 24 667 490.00 | 24 667 490.00 | | 24 667 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 674 059.00 | 24 674 059.00 | | 24 674 059.00 |
