| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15 078 218.00 | | 15 078 218.00 | 15 078 218.00 |
BZ Other receivables | 14 460.00 | | 14 460.00 | 14 460.00 |
CF Cash and cash equivalents | 28 764.00 | | 28 764.00 | 28 764.00 |
CJ TOTAL (II) | 43 224.00 | | 43 224.00 | 43 224.00 |
CO Grand total (0 to V) | 15 121 442.00 | | 15 121 442.00 | 15 121 442.00 |
CU Other investments | 15 078 218.00 | | 15 078 218.00 | 15 078 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 930 399.00 | 10 930 399.00 | | 10 930 399.00 |
DH Retained earnings | -822 752.00 | -605 954.00 | | -822 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -281 729.00 | -216 798.00 | | -281 729.00 |
DK Regulated provisions | 898 009.00 | 694 686.00 | | 898 009.00 |
DL TOTAL (I) | 10 723 928.00 | 10 802 333.00 | | 10 723 928.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 294 158.00 | 4 311 477.00 | | 4 294 158.00 |
DX Trade payables and related accounts | 92 264.00 | 46 080.00 | | 92 264.00 |
DY Tax and social security liabilities | 11 092.00 | | | 11 092.00 |
EC TOTAL (IV) | 4 397 514.00 | 4 357 557.00 | | 4 397 514.00 |
EE Grand total (I to V) | 15 121 442.00 | 15 159 890.00 | | 15 121 442.00 |
EG Accrued income and payables due within one year | 153 422.00 | 96 538.00 | | 153 422.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 60 646.00 | |
GF Total Operating Expenses (II) | | | 60 646.00 | |
GG - OPERATING RESULT (I - II) | | | -60 646.00 | |
GL Other interest and similar income | | | 222.00 | |
GP Total financial income (V) | | | 222.00 | |
GR Interest and similar expenses | | | 50 367.00 | |
GU Total financial expenses (VI) | | | 50 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 144.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 203 323.00 | 203 323.00 | | 203 323.00 |
HH Total exceptional expenses (VIII) | 203 323.00 | 203 323.00 | | 203 323.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -203 323.00 | -203 323.00 | | -203 323.00 |
HK Income tax | -32 385.00 | -83 437.00 | | -32 385.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222.00 | | | 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 281 951.00 | 216 798.00 | | 281 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -281 729.00 | -216 798.00 | | -281 729.00 |
| |
| 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 | 15 078 218.00 | | | 15 078 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 078 218.00 | |
I4 DECREASES Grand Total | | | 15 078 218.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 078 218.00 | | | 15 078 218.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 694 686.00 | 203 323.00 | | 694 686.00 |
7C Grand total | 694 686.00 | 203 323.00 | | 694 686.00 |
UJ - Exceptional | | 203 323.00 | | |
| |
| 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 | 92 264.00 | 92 264.00 | | 92 264.00 |
8D Social Security and Other Social Organizations | 11 092.00 | 11 092.00 | | 11 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 294 158.00 | 50 066.00 | 4 244 092.00 | 4 294 158.00 |
UX Other trade receivables | 14 460.00 | 14 460.00 | | 14 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 460.00 | 14 460.00 | | 14 460.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 397 514.00 | 153 422.00 | 4 244 092.00 | 4 397 514.00 |
