| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 210.00 | 210.00 | | 210.00 |
AT Other tangible assets | 20 133.00 | 11 161.00 | 8 972.00 | 20 133.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 2 438 799.00 | 11 371.00 | 2 427 428.00 | 2 438 799.00 |
BX Customers and related accounts | 99 217.00 | | 99 217.00 | 99 217.00 |
BZ Other receivables | 893 911.00 | | 893 911.00 | 893 911.00 |
CF Cash and cash equivalents | 835.00 | | 835.00 | 835.00 |
CH Prepaid expenses | 201.00 | | 201.00 | 201.00 |
CJ TOTAL (II) | 994 165.00 | | 994 165.00 | 994 165.00 |
CO Grand total (0 to V) | 3 432 963.00 | 11 371.00 | 3 421 592.00 | 3 432 963.00 |
CU Other investments | 2 417 706.00 | | 2 417 706.00 | 2 417 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 920 200.00 | 920 200.00 | | 920 200.00 |
DB Share, merger, contribution premiums, etc. | 480 000.00 | 480 000.00 | | 480 000.00 |
DH Retained earnings | -458 056.00 | -495 422.00 | | -458 056.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -169 994.00 | 37 366.00 | | -169 994.00 |
DK Regulated provisions | 152 430.00 | 152 430.00 | | 152 430.00 |
DL TOTAL (I) | 924 580.00 | 1 094 575.00 | | 924 580.00 |
DU Loans and Debts from Credit Institutions (3) | | 136 483.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 612 485.00 | 1 935 147.00 | | 2 612 485.00 |
DX Trade payables and related accounts | -170 961.00 | 110 018.00 | | -170 961.00 |
DY Tax and social security liabilities | 55 489.00 | 46 685.00 | | 55 489.00 |
EC TOTAL (IV) | 2 497 012.00 | 2 228 333.00 | | 2 497 012.00 |
EE Grand total (I to V) | 3 421 592.00 | 3 322 908.00 | | 3 421 592.00 |
EG Accrued income and payables due within one year | 2 497 012.00 | 2 225 281.00 | | 2 497 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 350 681.00 | | 350 681.00 | 350 681.00 |
FJ Net sales | 350 681.00 | | 350 681.00 | 350 681.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 350 681.00 | |
FW Other purchases and external expenses | | | 481 096.00 | |
FX Taxes, duties, and similar payments | | | 1 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 396.00 | |
GF Total Operating Expenses (II) | | | 486 288.00 | |
GG - OPERATING RESULT (I - II) | | | -135 608.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 138.00 | |
GL Other interest and similar income | | | 2 914.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 7 052.00 | |
GR Interest and similar expenses | | | 17 289.00 | |
GU Total financial expenses (VI) | | | 17 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -145 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 8 344.00 | | |
HD Total exceptional income (VII) | | 8 344.00 | | |
HE Exceptional expenses on management operations | 24 150.00 | 78.00 | | 24 150.00 |
HG Exceptional depreciation and provisions | | 125.00 | | |
HH Total exceptional expenses (VIII) | 24 150.00 | 203.00 | | 24 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 150.00 | 8 141.00 | | -24 150.00 |
HK Income tax | | -59 909.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 357 733.00 | 201 118.00 | | 357 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 728.00 | 163 752.00 | | 527 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -169 994.00 | 37 366.00 | | -169 994.00 |
| |
| 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 | 2 247 300.00 | | 204 414.00 | 2 247 300.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 914.00 | 2 418 456.00 | |
I4 DECREASES Grand Total | | 12 914.00 | 2 438 799.00 | |
IO DECREASES Total including other intangible assets | | | 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 133.00 | |
KD ACQUISITIONS Total including other intangible assets | 210.00 | | | 210.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 133.00 | | | 20 133.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 226 956.00 | | 204 414.00 | 2 226 956.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 975.00 | 3 396.00 | | 7 975.00 |
PE DEPRECIATION Total including other intangible assets | 210.00 | | | 210.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 765.00 | 3 396.00 | | 7 765.00 |
| |
| 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 | -170 961.00 | -170 961.00 | | -170 961.00 |
UT Other financial assets | 750.00 | | | 750.00 |
UX Other trade receivables | 99 217.00 | | | 99 217.00 |
VB VAT | 63 898.00 | | | 63 898.00 |
VC Group and associates | 820 316.00 | | | 820 316.00 |
VG Loans with a maturity of up to one year at origin | 437.00 | 437.00 | | 437.00 |
VI Group and Associates | 2 612 048.00 | 2 612 048.00 | | 2 612 048.00 |
VK Loans repaid during the year | 138 569.00 | | | 138 569.00 |
VM Income taxes | 9 697.00 | | | 9 697.00 |
VS Prepaid expenses | 201.00 | | | 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 994 080.00 | 993 330.00 | 750.00 | 994 080.00 |
VW VAT | 55 489.00 | 55 489.00 | | 55 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 497 012.00 | 2 497 012.00 | | 2 497 012.00 |
