| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 3 832 700.00 | | 3 832 700.00 | 3 832 700.00 |
BJ TOTAL (I) | 4 336 389.00 | | 4 336 389.00 | 4 336 389.00 |
CF Cash and cash equivalents | 8 546.00 | | 8 546.00 | 8 546.00 |
CJ TOTAL (II) | 8 546.00 | | 8 546.00 | 8 546.00 |
CO Grand total (0 to V) | 4 344 935.00 | | 4 344 935.00 | 4 344 935.00 |
CU Other investments | 503 690.00 | | 503 690.00 | 503 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 500.00 | 112 500.00 | | 112 500.00 |
DF Regulated reserves (1) | 1 837.00 | 1 837.00 | | 1 837.00 |
DH Retained earnings | -18 975 919.00 | -18 661 826.00 | | -18 975 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -329 961.00 | -314 093.00 | | -329 961.00 |
DL TOTAL (I) | -19 191 544.00 | -18 861 582.00 | | -19 191 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 301 192.00 | 5 264 854.00 | | 5 301 192.00 |
DX Trade payables and related accounts | 6 689.00 | 6 689.00 | | 6 689.00 |
EA Other liabilities | 18 228 598.00 | 17 952 939.00 | | 18 228 598.00 |
EC TOTAL (IV) | 23 536 479.00 | 23 224 482.00 | | 23 536 479.00 |
EE Grand total (I to V) | 4 344 935.00 | 4 362 900.00 | | 4 344 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 163.00 | |
GF Total Operating Expenses (II) | | | 37 163.00 | |
GG - OPERATING RESULT (I - II) | | | -37 163.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 085.00 | |
GP Total financial income (V) | | | 45 085.00 | |
GR Interest and similar expenses | | | 337 870.00 | |
GU Total financial expenses (VI) | | | 337 870.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -292 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -329 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 13.00 | | | 13.00 |
HH Total exceptional expenses (VIII) | 13.00 | | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | | | -13.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 085.00 | 45 842.00 | | 45 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 375 047.00 | 359 934.00 | | 375 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -329 961.00 | -314 093.00 | | -329 961.00 |
| |
| 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 | 4 357 190.00 | | 136 406.00 | 4 357 190.00 |
I3 DECREASES Total Financial Fixed Assets | | 157 207.00 | 4 336 389.00 | |
I4 DECREASES Grand Total | | 157 207.00 | 4 336 389.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 357 190.00 | | 136 406.00 | 4 357 190.00 |
| |
| 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 | 5 301 192.00 | 5 301 192.00 | | 5 301 192.00 |
8B Suppliers and Related Accounts | 6 689.00 | 6 689.00 | | 6 689.00 |
UL Receivables related to investments | 3 832 700.00 | 3 832 700.00 | | 3 832 700.00 |
VI Group and Associates | 18 228 598.00 | 18 228 598.00 | | 18 228 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 832 700.00 | 3 832 700.00 | | 3 832 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 536 479.00 | 23 536 479.00 | | 23 536 479.00 |
