| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 488 993.00 | 26 488 993.00 | | 26 488 993.00 |
BZ Other receivables | 75 844.00 | 14.00 | 75 830.00 | 75 844.00 |
CF Cash and cash equivalents | 13 628.00 | | 13 628.00 | 13 628.00 |
CJ TOTAL (II) | 89 473.00 | 14.00 | 89 459.00 | 89 473.00 |
CO Grand total (0 to V) | 26 578 466.00 | 26 489 007.00 | 89 459.00 | 26 578 466.00 |
CU Other investments | 26 488 993.00 | 26 488 993.00 | | 26 488 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 510 000.00 | | | 18 510 000.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DH Retained earnings | -47 747 105.00 | | | -47 747 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 363.00 | | | -2 363.00 |
DL TOTAL (I) | -29 239 349.00 | | | -29 239 349.00 |
DM Proceeds from equity securities issues | 16 500 000.00 | | | 16 500 000.00 |
DO TOTAL (II) | 16 500 000.00 | | | 16 500 000.00 |
DP Provisions for Risks | 169 440.00 | | | 169 440.00 |
DR TOTAL (IV) | 169 440.00 | | | 169 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 971 662.00 | | | 8 971 662.00 |
DX Trade payables and related accounts | 220 606.00 | | | 220 606.00 |
DY Tax and social security liabilities | 574.00 | | | 574.00 |
EA Other liabilities | 3 466 526.00 | | | 3 466 526.00 |
EC TOTAL (IV) | 12 659 367.00 | | | 12 659 367.00 |
EE Grand total (I to V) | 89 459.00 | | | 89 459.00 |
EG Accrued income and payables due within one year | 12 659 367.00 | | | 12 659 367.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 393.00 | |
GF Total Operating Expenses (II) | | | 2 393.00 | |
GG - OPERATING RESULT (I - II) | | | -2 393.00 | |
GL Other interest and similar income | | | 30.00 | |
GP Total financial income (V) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30.00 | | | 30.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 393.00 | | | 2 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 363.00 | | | -2 363.00 |
| |
| 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 | 26 488 993.00 | | | 26 488 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 26 488 993.00 | |
I4 DECREASES Grand Total | | | 26 488 993.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 488 993.00 | | | 26 488 993.00 |
| |
| 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 | 169 440.00 | | | 169 440.00 |
6X Other provisions for depreciation | 14.00 | | | 14.00 |
7B Total provisions for depreciation | 26 489 007.00 | | | 26 489 007.00 |
7C Grand total | 26 658 447.00 | | | 26 658 447.00 |
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 |
8A Miscellaneous Loans and Financial Debts | 7 954 009.00 | 7 954 009.00 | | 7 954 009.00 |
8B Suppliers and Related Accounts | 220 606.00 | 220 606.00 | | 220 606.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 466 526.00 | 3 466 526.00 | | 3 466 526.00 |
VB VAT | 53 990.00 | | | 53 990.00 |
VI Group and Associates | 1 017 653.00 | 1 017 653.00 | | 1 017 653.00 |
VQ Other Taxes, Duties, and Similar Debts | 574.00 | 574.00 | | 574.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21 854.00 | | | 21 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 844.00 | 75 844.00 | | 75 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 659 367.00 | 12 659 367.00 | | 12 659 367.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 212.00 | | | 2 212.00 |
ST Other accounts | 182.00 | | | 182.00 |
YZ Total deductible VAT on goods and services | 299.00 | | | 299.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 393.00 | | | 2 393.00 |
