| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 852.00 | 852.00 | | 852.00 |
AT Other tangible assets | 23 056.00 | 22 537.00 | 520.00 | 23 056.00 |
BJ TOTAL (I) | 653 306.00 | 46 834.00 | 606 472.00 | 653 306.00 |
BX Customers and related accounts | 63 420.00 | 4 500.00 | 58 920.00 | 63 420.00 |
BZ Other receivables | 227 037.00 | 129 978.00 | 97 059.00 | 227 037.00 |
CF Cash and cash equivalents | 175.00 | | 175.00 | 175.00 |
CJ TOTAL (II) | 290 633.00 | 134 478.00 | 156 154.00 | 290 633.00 |
CO Grand total (0 to V) | 943 938.00 | 181 313.00 | 762 626.00 | 943 938.00 |
CR Shares due in more than one year | 5 382.00 | | | 5 382.00 |
CU Other investments | 629 398.00 | 23 446.00 | 605 952.00 | 629 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 308 140.00 | | | 308 140.00 |
DD Legal reserve (1) | 834.00 | | | 834.00 |
DH Retained earnings | -130 130.00 | | | -130 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 127.00 | | | -17 127.00 |
DL TOTAL (I) | 161 717.00 | | | 161 717.00 |
DQ Provisions for Expenses | 43 467.00 | | | 43 467.00 |
DR TOTAL (IV) | 43 467.00 | | | 43 467.00 |
DU Loans and Debts from Credit Institutions (3) | 11 561.00 | | | 11 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 484 798.00 | | | 484 798.00 |
DX Trade payables and related accounts | 31 525.00 | | | 31 525.00 |
DY Tax and social security liabilities | 24 821.00 | | | 24 821.00 |
EA Other liabilities | 4 239.00 | | | 4 239.00 |
EB Prepaid income (2) | 498.00 | | | 498.00 |
EC TOTAL (IV) | 557 442.00 | | | 557 442.00 |
EE Grand total (I to V) | 762 626.00 | | | 762 626.00 |
EG Accrued income and payables due within one year | 557 442.00 | | | 557 442.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 561.00 | | | 11 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 242.00 | | 71 242.00 | 71 242.00 |
FJ Net sales | 71 242.00 | | 71 242.00 | 71 242.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 367.00 | |
FR Total operating income (I) | | | 102 608.00 | |
FW Other purchases and external expenses | | | 38 587.00 | |
FX Taxes, duties, and similar payments | | | 1 370.00 | |
FY Salaries and Wages | | | 73 633.00 | |
FZ Social Security Contributions | | | 23 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 387.00 | |
GE Other Expenses | | | 22 902.00 | |
GF Total Operating Expenses (II) | | | 160 499.00 | |
GG - OPERATING RESULT (I - II) | | | -57 891.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 000.00 | |
GL Other interest and similar income | | | 1 875.00 | |
GP Total financial income (V) | | | 73 875.00 | |
GQ Financial allocations to depreciation and provisions | | | 30 723.00 | |
GR Interest and similar expenses | | | 8 749.00 | |
GU Total financial expenses (VI) | | | 39 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 31 367.00 | | | 31 367.00 |
A4 Equity method investments | 22 902.00 | | | 22 902.00 |
HB Exceptional income from capital transactions | 11.00 | | | 11.00 |
HD Total exceptional income (VII) | 11.00 | | | 11.00 |
HF Exceptional expenses on capital transactions | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8.00 | | | 8.00 |
HK Income tax | -6 353.00 | | | -6 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 493.00 | | | 176 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 621.00 | | | 193 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 127.00 | | | -17 127.00 |
| |
| 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 | 653 306.00 | | | 653 306.00 |
I3 DECREASES Total Financial Fixed Assets | | | 629 398.00 | |
I4 DECREASES Grand Total | | | 653 306.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 908.00 | | | 23 908.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 629 398.00 | | | 629 398.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 43 467.00 | | | 43 467.00 |
6T Receivables | 4 500.00 | | | 4 500.00 |
6X Other provisions for depreciation | 99 255.00 | 30 723.00 | | 99 255.00 |
7B Total provisions for depreciation | 127 201.00 | 30 723.00 | | 127 201.00 |
7C Grand total | 170 668.00 | 30 723.00 | | 170 668.00 |
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 | 31 525.00 | 31 525.00 | | 31 525.00 |
8C Staff and Related Accounts | 2 848.00 | 2 848.00 | | 2 848.00 |
8D Social Security and Other Social Organizations | 10 510.00 | 10 510.00 | | 10 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 239.00 | 4 239.00 | | 4 239.00 |
8L Deferred income | 498.00 | 498.00 | | 498.00 |
UX Other trade receivables | 63 420.00 | | | 63 420.00 |
VB VAT | 5 476.00 | | | 5 476.00 |
VC Group and associates | 204 955.00 | | | 204 955.00 |
VH Loans with a maturity of more than one year at origin | 11 561.00 | 11 561.00 | | 11 561.00 |
VI Group and Associates | 484 798.00 | 484 798.00 | | 484 798.00 |
VM Income taxes | 15 068.00 | | | 15 068.00 |
VN Other taxes, similar payments | 1 538.00 | | | 1 538.00 |
VQ Other Taxes, Duties, and Similar Debts | 909.00 | 909.00 | | 909.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 457.00 | 285 075.00 | 5 382.00 | 290 457.00 |
VW VAT | 10 555.00 | 10 555.00 | | 10 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 557 442.00 | 557 442.00 | | 557 442.00 |
