| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 312 280.00 | | 312 280.00 | 312 280.00 |
AP Buildings | 2 646 079.00 | 1 714 871.00 | 931 208.00 | 2 646 079.00 |
BH Other financial assets | 3 160.00 | | 3 160.00 | 3 160.00 |
BJ TOTAL (I) | 10 993 192.00 | 6 214 871.00 | 4 778 321.00 | 10 993 192.00 |
BX Customers and related accounts | 15 785.00 | 3 365.00 | 12 420.00 | 15 785.00 |
BZ Other receivables | 6 767 953.00 | | 6 767 953.00 | 6 767 953.00 |
CF Cash and cash equivalents | 29 684.00 | | 29 684.00 | 29 684.00 |
CJ TOTAL (II) | 6 813 422.00 | 3 365.00 | 6 810 056.00 | 6 813 422.00 |
CO Grand total (0 to V) | 17 806 614.00 | 6 218 237.00 | 11 588 377.00 | 17 806 614.00 |
CU Other investments | 8 031 673.00 | 4 500 000.00 | 3 531 673.00 | 8 031 673.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 6 625.00 | 6 624.00 | | 6 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 092 835.00 | 428 286.00 | | 2 092 835.00 |
DL TOTAL (I) | 2 100 985.00 | 436 435.00 | | 2 100 985.00 |
DS Convertible Bond Issues | 19 737.00 | 23 413.00 | | 19 737.00 |
DU Loans and Debts from Credit Institutions (3) | 1 961 400.00 | 2 326 800.00 | | 1 961 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 449 268.00 | 6 964 958.00 | | 7 449 268.00 |
DW Advances and down payments received on current orders | 1 045.00 | 1 062.00 | | 1 045.00 |
DX Trade payables and related accounts | 53 080.00 | 50 898.00 | | 53 080.00 |
DY Tax and social security liabilities | 1 886.00 | 5 608.00 | | 1 886.00 |
EA Other liabilities | 977.00 | 345.00 | | 977.00 |
EC TOTAL (IV) | 9 487 393.00 | 9 373 084.00 | | 9 487 393.00 |
EE Grand total (I to V) | 11 588 377.00 | 9 809 520.00 | | 11 588 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 602.00 | | 602.00 | 602.00 |
FG Production sold - services | 693 674.00 | | 693 674.00 | 693 674.00 |
FJ Net sales | 694 276.00 | | 694 276.00 | 694 276.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 340.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 697 616.00 | |
FW Other purchases and external expenses | | | 154 921.00 | |
FX Taxes, duties, and similar payments | | | 40 767.00 | |
FY Salaries and Wages | | | 23 234.00 | |
FZ Social Security Contributions | | | 9 111.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78 570.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 306 604.00 | |
GG - OPERATING RESULT (I - II) | | | 391 013.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 850 013.00 | |
GL Other interest and similar income | | | 74 003.00 | |
GP Total financial income (V) | | | 1 924 016.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 222 162.00 | |
GU Total financial expenses (VI) | | | 222 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 701 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 092 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 600.00 | | |
HD Total exceptional income (VII) | | 600.00 | | |
HE Exceptional expenses on management operations | 31.00 | | | 31.00 |
HH Total exceptional expenses (VIII) | 31.00 | | | 31.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31.00 | 600.00 | | -31.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 621 632.00 | 5 504 241.00 | | 2 621 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 528 797.00 | 5 075 955.00 | | 528 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 092 836.00 | 428 286.00 | | 2 092 836.00 |
| |
| 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 | 10 993 192.00 | | | 10 993 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 034 833.00 | |
I4 DECREASES Grand Total | | | 10 993 192.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 958 359.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 958 359.00 | | | 2 958 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 034 833.00 | | | 8 034 833.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 636 301.00 | 78 570.00 | | 1 636 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 636 301.00 | 78 570.00 | | 1 636 301.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 544.00 | | 1 179.00 | 4 544.00 |
7B Total provisions for depreciation | 4 544.00 | | 1 179.00 | 4 544.00 |
7C Grand total | 4 544.00 | | 1 179.00 | 4 544.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 19 737.00 | | 19 737.00 | 19 737.00 |
8A Miscellaneous Loans and Financial Debts | 89 027.00 | | 89 027.00 | 89 027.00 |
8B Suppliers and Related Accounts | 53 080.00 | 53 080.00 | | 53 080.00 |
8C Staff and Related Accounts | 1 208.00 | 1 208.00 | | 1 208.00 |
8D Social Security and Other Social Organizations | 679.00 | 679.00 | | 679.00 |
8K Other liabilities (including liabilities related to repo transactions) | 977.00 | 977.00 | | 977.00 |
UT Other financial assets | 3 160.00 | | | 3 160.00 |
UX Other trade receivables | 15 785.00 | | | 15 785.00 |
UZ Social Security, other social security organizations | 732.00 | | | 732.00 |
VB VAT | 609.00 | | | 609.00 |
VC Group and associates | 6 766 612.00 | | | 6 766 612.00 |
VH Loans with a maturity of more than one year at origin | 1 961 400.00 | | 1 961 400.00 | 1 961 400.00 |
VI Group and Associates | 7 360 241.00 | 7 360 241.00 | | 7 360 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 786 898.00 | 6 783 738.00 | 3 160.00 | 6 786 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 486 348.00 | 7 416 185.00 | 2 070 163.00 | 9 486 348.00 |
