| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 913 078.00 | 8 670 047.00 | 27 243 030.00 | 35 913 078.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 307 366.00 | | 307 366.00 | 307 366.00 |
CJ TOTAL (II) | 307 366.00 | | 307 366.00 | 307 366.00 |
CO Grand total (0 to V) | 36 220 444.00 | 8 670 047.00 | 27 550 396.00 | 36 220 444.00 |
CU Other investments | 35 913 078.00 | 8 670 047.00 | 27 243 030.00 | 35 913 078.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DB Share, merger, contribution premiums, etc. | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DG Other reserves | 1 094 486.00 | 1 094 486.00 | | 1 094 486.00 |
DH Retained earnings | -2 146 223.00 | -6 880 829.00 | | -2 146 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 813 298.00 | 4 734 606.00 | | -6 813 298.00 |
DL TOTAL (I) | -7 784 998.00 | -971 701.00 | | -7 784 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 333 599.00 | 25 694 801.00 | | 35 333 599.00 |
DX Trade payables and related accounts | 1 795.00 | 5 536.00 | | 1 795.00 |
EC TOTAL (IV) | 35 335 394.00 | 25 700 337.00 | | 35 335 394.00 |
EE Grand total (I to V) | 27 550 396.00 | 24 728 636.00 | | 27 550 396.00 |
EG Accrued income and payables due within one year | | 25 700 337.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 446.00 | |
GF Total Operating Expenses (II) | | | 6 446.00 | |
GG - OPERATING RESULT (I - II) | | | -6 446.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | -15.00 | |
GP Total financial income (V) | | | -15.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 645 363.00 | |
GR Interest and similar expenses | | | 161 473.00 | |
GU Total financial expenses (VI) | | | 6 806 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 806 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 813 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | -15.00 | 4 790 740.00 | | -15.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 813 282.00 | 56 134.00 | | 6 813 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 813 298.00 | 4 734 606.00 | | -6 813 298.00 |
| |
| 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 | 26 435 752.00 | | 9 477 326.00 | 26 435 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 913 078.00 | |
I4 DECREASES Grand Total | | | 35 913 078.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 435 752.00 | | 9 477 326.00 | 26 435 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 024 684.00 | 6 645 363.00 | | 2 024 684.00 |
7C Grand total | 2 024 684.00 | 6 645 363.00 | | 2 024 684.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 6 645 363.00 | | |
| |
| 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 | 1 795.00 | 1 795.00 | | 1 795.00 |
VI Group and Associates | 35 333 599.00 | 35 333 599.00 | | 35 333 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 335 394.00 | 35 335 394.00 | | 35 335 394.00 |
