| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 636 127.00 | 704 857.00 | 16 931 270.00 | 17 636 127.00 |
BZ Other receivables | 8 878 295.00 | | 8 878 295.00 | 8 878 295.00 |
CJ TOTAL (II) | 8 878 295.00 | | 8 878 295.00 | 8 878 295.00 |
CO Grand total (0 to V) | 26 514 423.00 | 704 857.00 | 25 809 566.00 | 26 514 423.00 |
CR Shares due in more than one year | 8 340 855.00 | | | 8 340 855.00 |
CU Other investments | 17 636 127.00 | 704 857.00 | 16 931 270.00 | 17 636 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 432 001.00 | | | 9 432 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -774 857.00 | | | -774 857.00 |
DK Regulated provisions | 51 489.00 | | | 51 489.00 |
DL TOTAL (I) | 8 708 632.00 | | | 8 708 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 340 855.00 | | | 8 340 855.00 |
DX Trade payables and related accounts | 419 223.00 | | | 419 223.00 |
EA Other liabilities | 8 340 855.00 | | | 8 340 855.00 |
EC TOTAL (IV) | 17 100 933.00 | | | 17 100 933.00 |
EE Grand total (I to V) | 25 809 566.00 | | | 25 809 566.00 |
EI Including equity loans | 8 340 855.00 | | | 8 340 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 360.00 | |
FR Total operating income (I) | | | 360.00 | |
FW Other purchases and external expenses | | | 18 871.00 | |
GF Total Operating Expenses (II) | | | 18 871.00 | |
GG - OPERATING RESULT (I - II) | | | -18 511.00 | |
GQ Financial allocations to depreciation and provisions | | | 704 857.00 | |
GU Total financial expenses (VI) | | | 704 857.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -704 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -723 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 51 489.00 | | | 51 489.00 |
HH Total exceptional expenses (VIII) | 51 489.00 | | | 51 489.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51 489.00 | | | -51 489.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360.00 | | | 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 775 217.00 | | | 775 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -774 857.00 | | | -774 857.00 |
| |
| 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 | | | 17 636 128.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 17 636 128.00 | |
I4 DECREASES Grand Total | | | 17 636 128.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 17 636 128.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 51 489.00 | | |
7C Grand total | | 51 489.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 340 855.00 | | | 8 340 855.00 |
8B Suppliers and Related Accounts | 419 223.00 | 419 223.00 | | 419 223.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 340 855.00 | | | 8 340 855.00 |
VJ Loans taken out during the year | 8 340 855.00 | | | 8 340 855.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 878 295.00 | 537 440.00 | 8 340 855.00 | 8 878 295.00 |
