| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 400 302.00 | | 6 400 302.00 | 6 400 302.00 |
BZ Other receivables | 8 519 505.00 | | 8 519 505.00 | 8 519 505.00 |
CF Cash and cash equivalents | 27 045.00 | | 27 045.00 | 27 045.00 |
CJ TOTAL (II) | 8 546 551.00 | | 8 546 551.00 | 8 546 551.00 |
CO Grand total (0 to V) | 14 946 853.00 | | 14 946 853.00 | 14 946 853.00 |
CU Other investments | 6 400 302.00 | | 6 400 302.00 | 6 400 302.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143 927.00 | -119 220.00 | | -143 927.00 |
DK Regulated provisions | 198 218.00 | 198 218.00 | | 198 218.00 |
DL TOTAL (I) | 64 290.00 | 88 997.00 | | 64 290.00 |
DX Trade payables and related accounts | 1 215.00 | 1 215.00 | | 1 215.00 |
EA Other liabilities | 14 881 347.00 | 14 534 705.00 | | 14 881 347.00 |
EC TOTAL (IV) | 14 882 562.00 | 14 535 920.00 | | 14 882 562.00 |
EE Grand total (I to V) | 14 946 853.00 | 14 624 917.00 | | 14 946 853.00 |
EG Accrued income and payables due within one year | 14 882 562.00 | 14 535 920.00 | | 14 882 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 528.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 8 528.00 | |
GG - OPERATING RESULT (I - II) | | | -8 528.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 178 490.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 178 490.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 313 889.00 | |
GU Total financial expenses (VI) | | | 313 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -135 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -143 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 39 642.00 | | |
HH Total exceptional expenses (VIII) | | 39 642.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -39 642.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 178 491.00 | 93 438.00 | | 178 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 418.00 | 212 659.00 | | 322 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143 927.00 | -119 220.00 | | -143 927.00 |
| |
| 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 | 6 400 302.00 | | | 6 400 302.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 400 302.00 | |
I4 DECREASES Grand Total | | | 6 400 302.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 400 302.00 | | | 6 400 302.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 198 218.00 | | | 198 218.00 |
7C Grand total | 198 218.00 | | | 198 218.00 |
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 | 1 215.00 | 1 215.00 | | 1 215.00 |
8K Other liabilities (including liabilities related to repo transactions) | 132 336.00 | 132 336.00 | | 132 336.00 |
VB VAT | 1 654.00 | 1 654.00 | | 1 654.00 |
VC Group and associates | 8 517 852.00 | 8 517 852.00 | | 8 517 852.00 |
VI Group and Associates | 14 749 012.00 | 14 749 012.00 | | 14 749 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 519 506.00 | 8 519 506.00 | | 8 519 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 882 563.00 | 14 882 563.00 | | 14 882 563.00 |
