| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 78.00 | 78.00 | | 78.00 |
AT Other tangible assets | 100 989.00 | 47 585.00 | 53 403.00 | 100 989.00 |
BB Receivables related to investments | 4 108 045.00 | | 4 108 045.00 | 4 108 045.00 |
BF Loans | 1 466 531.00 | | 1 466 531.00 | 1 466 531.00 |
BH Other financial assets | 1 819.00 | | 1 819.00 | 1 819.00 |
BJ TOTAL (I) | 5 677 462.00 | 47 663.00 | 5 629 799.00 | 5 677 462.00 |
BX Customers and related accounts | 178 140.00 | | 178 140.00 | 178 140.00 |
BZ Other receivables | 549 019.00 | | 549 019.00 | 549 019.00 |
CF Cash and cash equivalents | 98.00 | | 98.00 | 98.00 |
CH Prepaid expenses | 941.00 | | 941.00 | 941.00 |
CJ TOTAL (II) | 728 197.00 | | 728 197.00 | 728 197.00 |
CO Grand total (0 to V) | 6 405 660.00 | 47 663.00 | 6 357 996.00 | 6 405 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 331 440.00 | 3 331 440.00 | | 3 331 440.00 |
DH Retained earnings | -491 638.00 | -493 058.00 | | -491 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 237.00 | 1 420.00 | | -22 237.00 |
DL TOTAL (I) | 2 817 566.00 | 2 839 802.00 | | 2 817 566.00 |
DU Loans and Debts from Credit Institutions (3) | 8 448.00 | | | 8 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 914 765.00 | 1 045 555.00 | | 914 765.00 |
DX Trade payables and related accounts | 25 807.00 | 34 590.00 | | 25 807.00 |
DY Tax and social security liabilities | 85 663.00 | 109 197.00 | | 85 663.00 |
EA Other liabilities | 2 505 748.00 | 2 501 170.00 | | 2 505 748.00 |
EC TOTAL (IV) | 3 540 431.00 | 3 690 512.00 | | 3 540 431.00 |
EE Grand total (I to V) | 6 357 996.00 | 6 530 314.00 | | 6 357 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 283 763.00 | |
FJ Net sales | | | 283 763.00 | |
FO Operating subsidies | | | 923.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 284 695.00 | |
FW Other purchases and external expenses | | | 98 140.00 | |
FX Taxes, duties, and similar payments | | | 8 152.00 | |
FY Salaries and Wages | | | 98 151.00 | |
FZ Social Security Contributions | | | 36 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 126.00 | |
GE Other Expenses | | | 226.00 | |
GF Total Operating Expenses (II) | | | 264 160.00 | |
GG - OPERATING RESULT (I - II) | | | 20 535.00 | |
GP Total financial income (V) | | | 43 318.00 | |
GU Total financial expenses (VI) | | | 89 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 5 345.00 | 3 905 644.00 | | 5 345.00 |
HH Total exceptional expenses (VIII) | 2 422.00 | 4 013 318.00 | | 2 422.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 923.00 | -107 673.00 | | 2 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 358.00 | 4 351 343.00 | | 333 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 355 595.00 | 4 349 923.00 | | 355 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 237.00 | 1 420.00 | | -22 237.00 |
| |
| 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 | 5 658 487.00 | | | 5 658 487.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 576 395.00 | |
I4 DECREASES Grand Total | | | 5 677 462.00 | |
IO DECREASES Total including other intangible assets | | | 78.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 989.00 | |
KD ACQUISITIONS Total including other intangible assets | 78.00 | | | 78.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 529.00 | | | 43 529.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 614 880.00 | | | 5 614 880.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 537.00 | 23 126.00 | | 24 537.00 |
PE DEPRECIATION Total including other intangible assets | 54.00 | 24.00 | | 54.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 483.00 | 23 102.00 | | 24 483.00 |
| |
| 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 | 887 499.00 | 887 499.00 | | 887 499.00 |
8B Suppliers and Related Accounts | 25 807.00 | 25 807.00 | | 25 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 533 014.00 | 2 533 014.00 | | 2 533 014.00 |
UP Loans | 1 466 531.00 | | | 1 466 531.00 |
UT Other financial assets | 1 819.00 | | | 1 819.00 |
UX Other trade receivables | 178 140.00 | | | 178 140.00 |
VG Loans with a maturity of up to one year at origin | 8 448.00 | 8 448.00 | | 8 448.00 |
VK Loans repaid during the year | 157 222.00 | | | 157 222.00 |
VP Miscellaneous | 549 019.00 | | | 549 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 85 663.00 | 85 663.00 | | 85 663.00 |
VS Prepaid expenses | 941.00 | | | 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 196 450.00 | 728 100.00 | 1 468 351.00 | 2 196 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 540 431.00 | 3 540 431.00 | | 3 540 431.00 |
