| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 268.00 | | 10 268.00 | 10 268.00 |
AT Other tangible assets | 8 589.00 | 8 589.00 | | 8 589.00 |
BD Other fixed assets | 764.00 | | 764.00 | 764.00 |
BJ TOTAL (I) | 17 849 159.00 | 1 908 589.00 | 15 940 570.00 | 17 849 159.00 |
BX Customers and related accounts | 1 237 271.00 | | 1 237 271.00 | 1 237 271.00 |
BZ Other receivables | 2 501 070.00 | | 2 501 070.00 | 2 501 070.00 |
CF Cash and cash equivalents | 41 102.00 | | 41 102.00 | 41 102.00 |
CJ TOTAL (II) | 3 779 444.00 | | 3 779 444.00 | 3 779 444.00 |
CO Grand total (0 to V) | 21 628 602.00 | 1 908 589.00 | 19 720 013.00 | 21 628 602.00 |
CU Other investments | 17 829 538.00 | 1 900 000.00 | 15 929 538.00 | 17 829 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 500 000.00 | 5 500 000.00 | | 5 500 000.00 |
DB Share, merger, contribution premiums, etc. | 7 196.00 | 7 196.00 | | 7 196.00 |
DD Legal reserve (1) | 550 000.00 | 550 000.00 | | 550 000.00 |
DG Other reserves | 9 942 546.00 | 9 942 546.00 | | 9 942 546.00 |
DH Retained earnings | 301 905.00 | 496 995.00 | | 301 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 958 185.00 | -195 090.00 | | -1 958 185.00 |
DL TOTAL (I) | 14 343 462.00 | 16 301 648.00 | | 14 343 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 921 368.00 | 4 772 517.00 | | 4 921 368.00 |
DX Trade payables and related accounts | 51 795.00 | 42 986.00 | | 51 795.00 |
DY Tax and social security liabilities | 403 388.00 | 511 887.00 | | 403 388.00 |
EC TOTAL (IV) | 5 376 551.00 | 5 327 390.00 | | 5 376 551.00 |
EE Grand total (I to V) | 19 720 013.00 | 21 629 037.00 | | 19 720 013.00 |
EI Including equity loans | 4 921 368.00 | | | 4 921 368.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 031 026.00 | | 1 031 026.00 | 1 031 026.00 |
FJ Net sales | 1 031 026.00 | | 1 031 026.00 | 1 031 026.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 784.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 046 821.00 | |
FW Other purchases and external expenses | | | 211 283.00 | |
FX Taxes, duties, and similar payments | | | 20 225.00 | |
FY Salaries and Wages | | | 529 621.00 | |
FZ Social Security Contributions | | | 265 056.00 | |
GE Other Expenses | | | 303.00 | |
GF Total Operating Expenses (II) | | | 1 026 487.00 | |
GG - OPERATING RESULT (I - II) | | | 20 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 273.00 | |
GL Other interest and similar income | | | 229.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 18 502.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 900 000.00 | |
GR Interest and similar expenses | | | 35 359.00 | |
GU Total financial expenses (VI) | | | 1 935 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 916 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 896 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100.00 | 1 297.00 | | 100.00 |
HB Exceptional income from capital transactions | 6 438.00 | | | 6 438.00 |
HD Total exceptional income (VII) | 6 538.00 | 1 297.00 | | 6 538.00 |
HE Exceptional expenses on management operations | 68 200.00 | 90 712.00 | | 68 200.00 |
HH Total exceptional expenses (VIII) | 68 200.00 | 90 712.00 | | 68 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -61 662.00 | -89 415.00 | | -61 662.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 071 861.00 | 1 137 890.00 | | 1 071 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 030 046.00 | 1 332 979.00 | | 3 030 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 958 185.00 | -195 090.00 | | -1 958 185.00 |
| |
| 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 | 17 849 159.00 | | | 17 849 159.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 830 302.00 | |
I4 DECREASES Grand Total | | | 17 849 159.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 857.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 857.00 | | | 18 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 830 302.00 | | | 17 830 302.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 589.00 | | | 8 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 589.00 | | | 8 589.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 1 900 000.00 | | |
7C Grand total | | 1 900 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 900 000.00 | | |
| |
| 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 | 4 457 056.00 | 4 457 056.00 | | 4 457 056.00 |
8B Suppliers and Related Accounts | 51 795.00 | 51 795.00 | | 51 795.00 |
8C Staff and Related Accounts | 81 685.00 | 81 685.00 | | 81 685.00 |
8D Social Security and Other Social Organizations | 120 436.00 | 120 436.00 | | 120 436.00 |
UX Other trade receivables | 1 237 271.00 | | | 1 237 271.00 |
UZ Social Security, other social security organizations | 76.00 | | | 76.00 |
VB VAT | 8 702.00 | | | 8 702.00 |
VC Group and associates | 2 485 337.00 | | | 2 485 337.00 |
VI Group and Associates | 464 313.00 | 464 313.00 | | 464 313.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 218.00 | 15 218.00 | | 15 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 955.00 | | | 6 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 738 341.00 | 3 738 341.00 | | 3 738 341.00 |
VW VAT | 186 048.00 | 186 048.00 | | 186 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 376 551.00 | 5 376 551.00 | | 5 376 551.00 |
