| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 728 622.00 | | 1 728 622.00 | 1 728 622.00 |
BJ TOTAL (I) | 10 564 222.00 | | 10 564 222.00 | 10 564 222.00 |
BN Goods in progress | 3 908 174.00 | 1 446 267.00 | 2 461 907.00 | 3 908 174.00 |
BZ Other receivables | 710 865.00 | | 710 865.00 | 710 865.00 |
CF Cash and cash equivalents | 2 386 755.00 | | 2 386 755.00 | 2 386 755.00 |
CJ TOTAL (II) | 7 005 793.00 | 1 446 267.00 | 5 559 526.00 | 7 005 793.00 |
CO Grand total (0 to V) | 17 570 015.00 | 1 446 267.00 | 16 123 748.00 | 17 570 015.00 |
CR Shares due in more than one year | 700 610.00 | | | 700 610.00 |
CU Other investments | 8 835 600.00 | | 8 835 600.00 | 8 835 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 696 976.00 | 6 438 555.00 | | 17 696 976.00 |
DB Share, merger, contribution premiums, etc. | 998 823.00 | 998 823.00 | | 998 823.00 |
DH Retained earnings | -3 960 298.00 | -3 603 328.00 | | -3 960 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -882 730.00 | -356 969.00 | | -882 730.00 |
DL TOTAL (I) | 13 852 772.00 | 3 477 081.00 | | 13 852 772.00 |
DU Loans and Debts from Credit Institutions (3) | 577.00 | | | 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 257 224.00 | 9 458 421.00 | | 2 257 224.00 |
DX Trade payables and related accounts | 8 844.00 | 10 215.00 | | 8 844.00 |
DY Tax and social security liabilities | 4 331.00 | 722.00 | | 4 331.00 |
EC TOTAL (IV) | 2 270 977.00 | 9 469 358.00 | | 2 270 977.00 |
EE Grand total (I to V) | 16 123 748.00 | 12 946 439.00 | | 16 123 748.00 |
EG Accrued income and payables due within one year | 13 753.00 | 10 937.00 | | 13 753.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 577.00 | | | 577.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FM Inventory production | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 26 495.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 647 529.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 674 734.00 | |
GG - OPERATING RESULT (I - II) | | | -674 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 239.00 | |
GP Total financial income (V) | | | 51 239.00 | |
GR Interest and similar expenses | | | 259 236.00 | |
GU Total financial expenses (VI) | | | 259 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -207 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -882 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 61 421.00 | | |
HB Exceptional income from capital transactions | | 6 500.00 | | |
HD Total exceptional income (VII) | | 67 921.00 | | |
HF Exceptional expenses on capital transactions | | 6 500.00 | | |
HH Total exceptional expenses (VIII) | | 6 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 61 421.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 239.00 | 181 814.00 | | 51 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 933 970.00 | 538 783.00 | | 933 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -882 730.00 | -356 969.00 | | -882 730.00 |
| |
| 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 | 6 246 042.00 | | | 6 246 042.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 564 222.00 | |
I4 DECREASES Grand Total | | | 10 564 222.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 246 042.00 | | | 6 246 042.00 |
| |
| 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 | 8 844.00 | 8 844.00 | | 8 844.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 257 224.00 | | | 2 257 224.00 |
UL Receivables related to investments | 1 728 622.00 | | | 1 728 622.00 |
VG Loans with a maturity of up to one year at origin | 577.00 | 577.00 | | 577.00 |
VP Miscellaneous | 710 865.00 | | | 710 865.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 331.00 | 4 331.00 | | 4 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 439 487.00 | 10 255.00 | 2 429 232.00 | 2 439 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 270 977.00 | 13 753.00 | | 2 270 977.00 |
