| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 61 174 000.00 | 19 870 915.00 | 41 303 085.00 | 61 174 000.00 |
BZ Other receivables | 8 989 148.00 | | 8 989 148.00 | 8 989 148.00 |
CF Cash and cash equivalents | 380 602.00 | | 380 602.00 | 380 602.00 |
CJ TOTAL (II) | 9 369 750.00 | | 9 369 750.00 | 9 369 750.00 |
CO Grand total (0 to V) | 70 543 750.00 | 19 870 915.00 | 50 672 835.00 | 70 543 750.00 |
CU Other investments | 61 174 000.00 | 19 870 915.00 | 41 303 085.00 | 61 174 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 046 038.00 | 42 046 038.00 | | 42 046 038.00 |
DB Share, merger, contribution premiums, etc. | 2 352 873.00 | 2 352 873.00 | | 2 352 873.00 |
DD Legal reserve (1) | 511 574.00 | 511 574.00 | | 511 574.00 |
DG Other reserves | 42 212.00 | 42 212.00 | | 42 212.00 |
DH Retained earnings | -938 251.00 | -824 276.00 | | -938 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 436.00 | -113 975.00 | | -52 436.00 |
DL TOTAL (I) | 43 962 010.00 | 44 014 446.00 | | 43 962 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 871 475.00 | 7 137 880.00 | | 3 871 475.00 |
DX Trade payables and related accounts | 11 325.00 | 5 182.00 | | 11 325.00 |
EA Other liabilities | 2 828 025.00 | 6 026 468.00 | | 2 828 025.00 |
EC TOTAL (IV) | 6 710 825.00 | 13 169 529.00 | | 6 710 825.00 |
EE Grand total (I to V) | 50 672 835.00 | 57 183 975.00 | | 50 672 835.00 |
EG Accrued income and payables due within one year | 6 710 825.00 | 13 169 529.00 | | 6 710 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 594.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 596.00 | |
GG - OPERATING RESULT (I - II) | | | -10 596.00 | |
GR Interest and similar expenses | | | 41 840.00 | |
GU Total financial expenses (VI) | | | 41 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 436.00 | 113 975.00 | | 52 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 436.00 | -113 975.00 | | -52 436.00 |
| |
| 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 | 61 174 000.00 | | | 61 174 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 174 000.00 | |
I4 DECREASES Grand Total | | | 61 174 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 174 000.00 | | | 61 174 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 19 870 915.00 | | | 19 870 915.00 |
7C Grand total | 19 870 915.00 | | | 19 870 915.00 |
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 | 11 325.00 | 11 325.00 | | 11 325.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 828 025.00 | 2 828 025.00 | | 2 828 025.00 |
VB VAT | 1 307.00 | 1 307.00 | | 1 307.00 |
VC Group and associates | 5 053 826.00 | 5 053 826.00 | | 5 053 826.00 |
VI Group and Associates | 3 871 475.00 | 3 871 475.00 | | 3 871 475.00 |
VP Miscellaneous | 781 210.00 | 781 210.00 | | 781 210.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 152 804.00 | 3 152 804.00 | | 3 152 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 989 148.00 | 8 989 148.00 | | 8 989 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 710 825.00 | 6 710 825.00 | | 6 710 825.00 |
