| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 803 961.00 | | 13 803 961.00 | 13 803 961.00 |
BZ Other receivables | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 55 833.00 | | 55 833.00 | 55 833.00 |
CJ TOTAL (II) | 56 833.00 | | 56 833.00 | 56 833.00 |
CO Grand total (0 to V) | 13 860 794.00 | | 13 860 794.00 | 13 860 794.00 |
CU Other investments | 13 803 961.00 | | 13 803 961.00 | 13 803 961.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 587 177.00 | | | -1 587 177.00 |
DK Regulated provisions | 299 086.00 | | | 299 086.00 |
DL TOTAL (I) | -1 287 090.00 | 1 000.00 | | -1 287 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 144 074.00 | | | 15 144 074.00 |
DX Trade payables and related accounts | 3 810.00 | | | 3 810.00 |
EC TOTAL (IV) | 15 147 884.00 | | | 15 147 884.00 |
EE Grand total (I to V) | 13 860 794.00 | 1 000.00 | | 13 860 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 376.00 | |
GF Total Operating Expenses (II) | | | 6 376.00 | |
GG - OPERATING RESULT (I - II) | | | -6 376.00 | |
GR Interest and similar expenses | | | 1 281 714.00 | |
GU Total financial expenses (VI) | | | 1 281 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 281 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 288 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 299 086.00 | | | 299 086.00 |
HH Total exceptional expenses (VIII) | 299 086.00 | | | 299 086.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -299 086.00 | | | -299 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 587 177.00 | | | 1 587 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 587 177.00 | | | -1 587 177.00 |
| |
| 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 | | | 13 803 961.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 13 803 961.00 | |
I4 DECREASES Grand Total | | | 13 803 961.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 13 803 961.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 299 086.00 | | |
7C Grand total | | 299 086.00 | | |
| |
| 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 | 14 842 619.00 | | | 14 842 619.00 |
8B Suppliers and Related Accounts | 3 810.00 | 3 810.00 | | 3 810.00 |
VB VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VI Group and Associates | 301 455.00 | 301 455.00 | | 301 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 147 884.00 | 305 265.00 | | 15 147 884.00 |
