| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 17 927 213.00 | 17 927 139.00 | 74.00 | 17 927 213.00 |
BJ TOTAL (I) | 17 964 213.00 | 17 964 139.00 | 74.00 | 17 964 213.00 |
BZ Other receivables | 94 882.00 | | 94 882.00 | 94 882.00 |
CF Cash and cash equivalents | 2 210.00 | | 2 210.00 | 2 210.00 |
CJ TOTAL (II) | 97 092.00 | | 97 092.00 | 97 092.00 |
CO Grand total (0 to V) | 18 061 305.00 | 17 964 139.00 | 97 166.00 | 18 061 305.00 |
CU Other investments | 37 000.00 | 37 000.00 | | 37 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DB Share, merger, contribution premiums, etc. | 2 463 000.00 | 2 463 000.00 | | 2 463 000.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -2 355 465.00 | -2 499 317.00 | | -2 355 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 010.00 | 143 852.00 | | -13 010.00 |
DL TOTAL (I) | 95 525.00 | 108 535.00 | | 95 525.00 |
DQ Provisions for Expenses | | 51 300.00 | | |
DR TOTAL (IV) | | 51 300.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 1 641.00 | 1 329.00 | | 1 641.00 |
EC TOTAL (IV) | 1 641.00 | 1 329.00 | | 1 641.00 |
EE Grand total (I to V) | 97 166.00 | 161 164.00 | | 97 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 902.00 | |
GF Total Operating Expenses (II) | | | 5 902.00 | |
GG - OPERATING RESULT (I - II) | | | -5 902.00 | |
GM Reversals of provisions and transfers of expenses | | | 51 299.00 | |
GP Total financial income (V) | | | 51 299.00 | |
GQ Financial allocations to depreciation and provisions | | | 57 926.00 | |
GR Interest and similar expenses | | | 481.00 | |
GU Total financial expenses (VI) | | | 58 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 299.00 | 166 383.00 | | 51 299.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 309.00 | 22 531.00 | | 64 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 010.00 | 143 852.00 | | -13 010.00 |
| |
| 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 | 17 906 213.00 | | 58 000.00 | 17 906 213.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 964 213.00 | |
I4 DECREASES Grand Total | | | 17 964 213.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 906 213.00 | | 58 000.00 | 17 906 213.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 17 869 213.00 | 57 926.00 | | 17 869 213.00 |
5Z Total provisions for risks and expenses | 51 300.00 | | 51 299.00 | 51 300.00 |
7B Total provisions for depreciation | 17 906 213.00 | 57 926.00 | | 17 906 213.00 |
7C Grand total | 17 957 512.00 | 57 926.00 | 51 299.00 | 17 957 512.00 |
9U on fixed assets – equity investments | | | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 57 926.00 | 51 299.00 | |
| |
| 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 | 1 641.00 | 1 641.00 | | 1 641.00 |
UL Receivables related to investments | 17 927 213.00 | 17 927 213.00 | | 17 927 213.00 |
VC Group and associates | 94 882.00 | 94 882.00 | | 94 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 022 095.00 | 18 022 095.00 | | 18 022 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 641.00 | 1 641.00 | | 1 641.00 |
