| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 36 433 297.00 | 19 694 177.00 | 16 739 120.00 | 36 433 297.00 |
CF Cash and cash equivalents | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 267.00 | | 267.00 | 267.00 |
CO Grand total (0 to V) | 36 433 564.00 | 19 694 177.00 | 16 739 387.00 | 36 433 564.00 |
CU Other investments | 36 433 297.00 | 19 694 177.00 | 16 739 120.00 | 36 433 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000 050.00 | 23 000 050.00 | | 23 000 050.00 |
DB Share, merger, contribution premiums, etc. | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | -34 914 278.00 | -496 203.00 | | -34 914 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 472 974.00 | -34 418 075.00 | | -4 472 974.00 |
DL TOTAL (I) | -16 387 200.00 | -11 914 225.00 | | -16 387 200.00 |
DQ Provisions for Expenses | 22 155 000.00 | 17 905 000.00 | | 22 155 000.00 |
DR TOTAL (IV) | 22 155 000.00 | 17 905 000.00 | | 22 155 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 971 587.00 | 10 748 750.00 | | 10 971 587.00 |
EC TOTAL (IV) | 10 971 587.00 | 10 748 750.00 | | 10 971 587.00 |
EE Grand total (I to V) | 16 739 387.00 | 16 739 524.00 | | 16 739 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 861.00 | |
GF Total Operating Expenses (II) | | | 2 861.00 | |
GG - OPERATING RESULT (I - II) | | | -2 861.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 4 250 000.00 | |
GR Interest and similar expenses | | | 220 113.00 | |
GU Total financial expenses (VI) | | | 4 470 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 470 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 472 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 958 477.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 472 974.00 | 36 376 552.00 | | 4 472 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 472 974.00 | -34 418 075.00 | | -4 472 974.00 |
| |
| 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 | 36 433 297.00 | | | 36 433 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 36 433 297.00 | |
I4 DECREASES Grand Total | | | 36 433 297.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 433 297.00 | | | 36 433 297.00 |
| |
| 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 | 17 905 000.00 | 4 250 000.00 | | 17 905 000.00 |
7B Total provisions for depreciation | 19 694 177.00 | | | 19 694 177.00 |
7C Grand total | 37 599 177.00 | 4 250 000.00 | | 37 599 177.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 4 250 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VI Group and Associates | 10 971 587.00 | 10 971 587.00 | | 10 971 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 971 587.00 | 10 971 587.00 | | 10 971 587.00 |
