| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 7 645 110.00 | 2 200 000.00 | 5 445 110.00 | 7 645 110.00 |
BX Customers and related accounts | 182 405.00 | | 182 405.00 | 182 405.00 |
BZ Other receivables | 1 002 387.00 | 390 000.00 | 612 387.00 | 1 002 387.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 147 057.00 | | 147 057.00 | 147 057.00 |
CJ TOTAL (II) | 1 331 849.00 | 390 000.00 | 941 849.00 | 1 331 849.00 |
CO Grand total (0 to V) | 8 976 959.00 | 2 590 000.00 | 6 386 959.00 | 8 976 959.00 |
CU Other investments | 7 645 110.00 | 2 200 000.00 | 5 445 110.00 | 7 645 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 250 000.00 | 1 250 000.00 | | 1 250 000.00 |
DD Legal reserve (1) | 125 000.00 | 125 000.00 | | 125 000.00 |
DG Other reserves | 1 559 000.00 | 1 106 000.00 | | 1 559 000.00 |
DH Retained earnings | 814.00 | 305.00 | | 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 067 523.00 | 453 509.00 | | -2 067 523.00 |
DK Regulated provisions | 231 319.00 | 173 615.00 | | 231 319.00 |
DL TOTAL (I) | 1 098 609.00 | 3 108 432.00 | | 1 098 609.00 |
DN Conditional advances | 2 545 904.00 | 2 504 085.00 | | 2 545 904.00 |
DO TOTAL (II) | 2 545 904.00 | 2 504 085.00 | | 2 545 904.00 |
DU Loans and Debts from Credit Institutions (3) | 132.00 | 458.00 | | 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 633 987.00 | 2 765 395.00 | | 2 633 987.00 |
DX Trade payables and related accounts | 65 926.00 | 67 817.00 | | 65 926.00 |
DY Tax and social security liabilities | 30 401.00 | 15 487.00 | | 30 401.00 |
EA Other liabilities | 12 000.00 | 12 000.00 | | 12 000.00 |
EC TOTAL (IV) | 2 742 446.00 | 2 861 157.00 | | 2 742 446.00 |
EE Grand total (I to V) | 6 386 959.00 | 8 473 675.00 | | 6 386 959.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 527.00 | | 75 527.00 | 75 527.00 |
FJ Net sales | 75 527.00 | | 75 527.00 | 75 527.00 |
FR Total operating income (I) | | | 75 527.00 | |
FW Other purchases and external expenses | | | 70 447.00 | |
FX Taxes, duties, and similar payments | | | 140.00 | |
GF Total Operating Expenses (II) | | | 70 587.00 | |
GG - OPERATING RESULT (I - II) | | | 4 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 554 850.00 | |
GL Other interest and similar income | | | 8 544.00 | |
GP Total financial income (V) | | | 563 394.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 590 000.00 | |
GR Interest and similar expenses | | | 96 179.00 | |
GU Total financial expenses (VI) | | | 2 686 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 122 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 117 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 50 000.00 | | |
HG Exceptional depreciation and provisions | 57 700.00 | 55 045.00 | | 57 700.00 |
HH Total exceptional expenses (VIII) | 57 700.00 | 105 045.00 | | 57 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57 700.00 | -105 045.00 | | -57 700.00 |
HK Income tax | -108 022.00 | -104 320.00 | | -108 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 638 921.00 | 633 538.00 | | 638 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 706 444.00 | 180 029.00 | | 2 706 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 067 523.00 | 453 509.00 | | -2 067 523.00 |
| |
| 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 | 7 645 110.00 | | | 7 645 110.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 645 110.00 | |
I4 DECREASES Grand Total | | | 7 645 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 645 110.00 | | | 7 645 110.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 173 619.00 | 57 700.00 | | 173 619.00 |
6X Other provisions for depreciation | | 390 000.00 | | |
7B Total provisions for depreciation | | 2 590 000.00 | | |
7C Grand total | 173 619.00 | 2 647 700.00 | | 173 619.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 590 000.00 | | |
UJ - Exceptional | | 57 700.00 | | |
| |
| 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 | 1 471 770.00 | 524 712.00 | 947 058.00 | 1 471 770.00 |
8B Suppliers and Related Accounts | 65 926.00 | 65 926.00 | | 65 926.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 000.00 | 12 000.00 | | 12 000.00 |
UX Other trade receivables | 182 405.00 | | | 182 405.00 |
VB VAT | 79 562.00 | | | 79 562.00 |
VC Group and associates | 639 360.00 | | | 639 360.00 |
VG Loans with a maturity of up to one year at origin | 132.00 | 132.00 | | 132.00 |
VI Group and Associates | 1 162 217.00 | 1 162 217.00 | | 1 162 217.00 |
VK Loans repaid during the year | 513 070.00 | | | 513 070.00 |
VM Income taxes | 283 465.00 | | | 283 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 184 791.00 | 1 184 791.00 | | 1 184 791.00 |
VW VAT | 30 401.00 | 30 401.00 | | 30 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 742 446.00 | 1 795 388.00 | 947 058.00 | 2 742 446.00 |
