| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 4 761 281.00 | | 4 761 281.00 | 4 761 281.00 |
BX Customers and related accounts | 2 881.00 | | 2 881.00 | 2 881.00 |
BZ Other receivables | 433 461.00 | | 433 461.00 | 433 461.00 |
CF Cash and cash equivalents | 9 350.00 | | 9 350.00 | 9 350.00 |
CH Prepaid expenses | 852.00 | | 852.00 | 852.00 |
CJ TOTAL (II) | 446 545.00 | | 446 545.00 | 446 545.00 |
CO Grand total (0 to V) | 5 207 826.00 | | 5 207 826.00 | 5 207 826.00 |
CP Shares due in less than one year | 10 000.00 | | | 10 000.00 |
CU Other investments | 4 751 281.00 | | 4 751 281.00 | 4 751 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 634 000.00 | 634 000.00 | | 634 000.00 |
DD Legal reserve (1) | 63 400.00 | 63 400.00 | | 63 400.00 |
DH Retained earnings | 1 843 474.00 | 1 587 804.00 | | 1 843 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 336 900.00 | 255 670.00 | | 336 900.00 |
DK Regulated provisions | 108 872.00 | 108 872.00 | | 108 872.00 |
DL TOTAL (I) | 2 986 646.00 | 2 649 745.00 | | 2 986 646.00 |
DQ Provisions for Expenses | 334 611.00 | 265 287.00 | | 334 611.00 |
DR TOTAL (IV) | 334 611.00 | 265 287.00 | | 334 611.00 |
DS Convertible Bond Issues | 900 000.00 | 900 000.00 | | 900 000.00 |
DU Loans and Debts from Credit Institutions (3) | 914 845.00 | 1 200 532.00 | | 914 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 170.00 | | |
DX Trade payables and related accounts | 3 930.00 | 4 005.00 | | 3 930.00 |
DY Tax and social security liabilities | 67 795.00 | 27 926.00 | | 67 795.00 |
EC TOTAL (IV) | 1 886 569.00 | 2 133 632.00 | | 1 886 569.00 |
EE Grand total (I to V) | 5 207 826.00 | 5 048 664.00 | | 5 207 826.00 |
EG Accrued income and payables due within one year | 1 568 712.00 | 322 203.00 | | 1 568 712.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79.00 | 9 221.00 | | 79.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 196 131.00 | | 196 131.00 | 196 131.00 |
FJ Net sales | 196 131.00 | | 196 131.00 | 196 131.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 196 136.00 | |
FW Other purchases and external expenses | | | 6 089.00 | |
FX Taxes, duties, and similar payments | | | 14 541.00 | |
FY Salaries and Wages | | | 132 279.00 | |
FZ Social Security Contributions | | | 50 481.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 203 420.00 | |
GG - OPERATING RESULT (I - II) | | | -7 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 433 123.00 | |
GP Total financial income (V) | | | 433 123.00 | |
GQ Financial allocations to depreciation and provisions | | | 69 324.00 | |
GR Interest and similar expenses | | | 64 120.00 | |
GU Total financial expenses (VI) | | | 133 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 299 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 781.00 | 21 046.00 | | 781.00 |
HG Exceptional depreciation and provisions | | 21 097.00 | | |
HH Total exceptional expenses (VIII) | 781.00 | 42 143.00 | | 781.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -781.00 | -42 143.00 | | -781.00 |
HK Income tax | -45 286.00 | -59 898.00 | | -45 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 629 259.00 | 591 761.00 | | 629 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 359.00 | 336 091.00 | | 292 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 336 900.00 | 255 670.00 | | 336 900.00 |
| |
| 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 | 4 761 281.00 | | | 4 761 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 761 281.00 | |
I4 DECREASES Grand Total | | | 4 761 281.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 761 281.00 | | | 4 761 281.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 108 872.00 | | | 108 872.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 265 287.00 | 69 324.00 | | 265 287.00 |
7C Grand total | 374 159.00 | 69 324.00 | | 374 159.00 |
UG - Financial | | 69 324.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 900 000.00 | 900 000.00 | | 900 000.00 |
8B Suppliers and Related Accounts | 3 930.00 | 3 930.00 | | 3 930.00 |
8C Staff and Related Accounts | 8 081.00 | 8 081.00 | | 8 081.00 |
8D Social Security and Other Social Organizations | 13 649.00 | 13 649.00 | | 13 649.00 |
8E Income Taxes | 40 065.00 | 40 065.00 | | 40 065.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 2 881.00 | | | 2 881.00 |
UZ Social Security, other social security organizations | 5.00 | | | 5.00 |
VB VAT | 655.00 | | | 655.00 |
VC Group and associates | 432 801.00 | | | 432 801.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VH Loans with a maturity of more than one year at origin | 914 766.00 | 596 909.00 | 317 857.00 | 914 766.00 |
VK Loans repaid during the year | 157 857.00 | | | 157 857.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 309.00 | 2 309.00 | | 2 309.00 |
VS Prepaid expenses | 852.00 | | | 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 447 194.00 | 447 194.00 | | 447 194.00 |
VW VAT | 3 690.00 | 3 690.00 | | 3 690.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 886 569.00 | 1 568 712.00 | 317 857.00 | 1 886 569.00 |
