| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 64 190 980.00 | 5 579 533.00 | 58 611 447.00 | 64 190 980.00 |
BX Customers and related accounts | 74 737.00 | | 74 737.00 | 74 737.00 |
CJ TOTAL (II) | 74 738.00 | | 74 738.00 | 74 738.00 |
CO Grand total (0 to V) | 64 265 718.00 | 5 579 533.00 | 58 686 185.00 | 64 265 718.00 |
CU Other investments | 64 190 980.00 | 5 579 533.00 | 58 611 447.00 | 64 190 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 695 109.00 | 44 695 109.00 | | 44 695 109.00 |
DD Legal reserve (1) | 1 557 954.00 | 1 557 954.00 | | 1 557 954.00 |
DH Retained earnings | -335 671.00 | -9 509.00 | | -335 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -302 164.00 | -326 163.00 | | -302 164.00 |
DL TOTAL (I) | 45 615 227.00 | 45 917 391.00 | | 45 615 227.00 |
DX Trade payables and related accounts | 28 063.00 | 43 758.00 | | 28 063.00 |
EA Other liabilities | 13 042 894.00 | 12 689 399.00 | | 13 042 894.00 |
EC TOTAL (IV) | 13 070 958.00 | 12 733 157.00 | | 13 070 958.00 |
EE Grand total (I to V) | 58 686 185.00 | 58 650 548.00 | | 58 686 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 41 601.00 | |
FR Total operating income (I) | | | 41 601.00 | |
FW Other purchases and external expenses | | | 29 099.00 | |
GF Total Operating Expenses (II) | | | 29 099.00 | |
GG - OPERATING RESULT (I - II) | | | 12 502.00 | |
GR Interest and similar expenses | | | 314 666.00 | |
GU Total financial expenses (VI) | | | 314 666.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -314 666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -302 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 601.00 | 39 100.00 | | 41 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 343 765.00 | 365 263.00 | | 343 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -302 164.00 | -326 163.00 | | -302 164.00 |
| |
| 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 | 64 190 980.00 | | | 64 190 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 190 980.00 | |
I4 DECREASES Grand Total | | | 64 190 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 190 980.00 | | | 64 190 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 579 533.00 | | | 5 579 533.00 |
7C Grand total | 5 579 533.00 | | | 5 579 533.00 |
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 | 28 063.00 | 28 063.00 | | 28 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 042 894.00 | 13 042 894.00 | | 13 042 894.00 |
UX Other trade receivables | 74 738.00 | | | 74 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 738.00 | 74 738.00 | | 74 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 070 958.00 | 13 070 958.00 | | 13 070 958.00 |
