| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 14 442 339.00 | 4 638 828.00 | 9 803 511.00 | 14 442 339.00 |
BZ Other receivables | 144 745.00 | | 144 745.00 | 144 745.00 |
CF Cash and cash equivalents | 36 623.00 | | 36 623.00 | 36 623.00 |
CJ TOTAL (II) | 181 368.00 | | 181 368.00 | 181 368.00 |
CO Grand total (0 to V) | 14 623 707.00 | 4 638 828.00 | 9 984 879.00 | 14 623 707.00 |
CU Other investments | 14 442 339.00 | 4 638 828.00 | 9 803 511.00 | 14 442 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 442 000.00 | | | 6 442 000.00 |
DD Legal reserve (1) | 644 200.00 | | | 644 200.00 |
DG Other reserves | 1 301 313.00 | | | 1 301 313.00 |
DH Retained earnings | -2 406 681.00 | | | -2 406 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 565 611.00 | | | 565 611.00 |
DK Regulated provisions | 415 360.00 | | | 415 360.00 |
DL TOTAL (I) | 6 961 803.00 | | | 6 961 803.00 |
DP Provisions for Risks | 126 649.00 | | | 126 649.00 |
DR TOTAL (IV) | 126 649.00 | | | 126 649.00 |
DS Convertible Bond Issues | 433 000.00 | | | 433 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 398 083.00 | | | 2 398 083.00 |
DX Trade payables and related accounts | 2 520.00 | | | 2 520.00 |
DY Tax and social security liabilities | 62 824.00 | | | 62 824.00 |
EC TOTAL (IV) | 2 896 426.00 | | | 2 896 426.00 |
EE Grand total (I to V) | 9 984 879.00 | | | 9 984 879.00 |
EG Accrued income and payables due within one year | 2 896 426.00 | | | 2 896 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 100.00 | | 58 100.00 | 58 100.00 |
FJ Net sales | 58 100.00 | | 58 100.00 | 58 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 369.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 61 473.00 | |
FW Other purchases and external expenses | | | -2 097.00 | |
FX Taxes, duties, and similar payments | | | 1 061.00 | |
FY Salaries and Wages | | | 59 500.00 | |
FZ Social Security Contributions | | | 14 034.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 72 502.00 | |
GG - OPERATING RESULT (I - II) | | | -11 029.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 000.00 | |
GL Other interest and similar income | | | 34.00 | |
GM Reversals of provisions and transfers of expenses | | | 314 387.00 | |
GP Total financial income (V) | | | 1 014 421.00 | |
GQ Financial allocations to depreciation and provisions | | | 314 122.00 | |
GR Interest and similar expenses | | | 71 768.00 | |
GU Total financial expenses (VI) | | | 385 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 628 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 617 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 369.00 | | | 3 369.00 |
HG Exceptional depreciation and provisions | 92 302.00 | | | 92 302.00 |
HH Total exceptional expenses (VIII) | 92 302.00 | | | 92 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92 302.00 | | | -92 302.00 |
HK Income tax | -40 412.00 | | | -40 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 075 894.00 | | | 1 075 894.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 510 282.00 | | | 510 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 565 611.00 | | | 565 611.00 |
| |
| 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 | 14 442 339.00 | | | 14 442 339.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 442 339.00 | |
I4 DECREASES Grand Total | | | 14 442 339.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 442 339.00 | | | 14 442 339.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 323 058.00 | 92 302.00 | | 323 058.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 98 427.00 | 28 222.00 | | 98 427.00 |
7B Total provisions for depreciation | 4 667 316.00 | 285 900.00 | 314 387.00 | 4 667 316.00 |
7C Grand total | 5 088 800.00 | 406 424.00 | 314 387.00 | 5 088 800.00 |
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 |
7Y Gross convertible bonds with a maturity of up to one year | 433 000.00 | 433 000.00 | | 433 000.00 |
8A Miscellaneous Loans and Financial Debts | 7 038.00 | 7 038.00 | | 7 038.00 |
8B Suppliers and Related Accounts | 2 520.00 | 2 520.00 | | 2 520.00 |
8C Staff and Related Accounts | 4 737.00 | 4 737.00 | | 4 737.00 |
8D Social Security and Other Social Organizations | 10 009.00 | 10 009.00 | | 10 009.00 |
8E Income Taxes | 42 472.00 | 42 472.00 | | 42 472.00 |
VB VAT | 486.00 | | | 486.00 |
VC Group and associates | 143 906.00 | | | 143 906.00 |
VI Group and Associates | 2 391 046.00 | 2 391 046.00 | | 2 391 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 317.00 | 2 317.00 | | 2 317.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 350.00 | | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 746.00 | 144 746.00 | | 144 746.00 |
VW VAT | 3 288.00 | 3 288.00 | | 3 288.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 896 426.00 | 2 896 426.00 | | 2 896 426.00 |
