| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 130 000.00 | | 130 000.00 | 130 000.00 |
BJ TOTAL (I) | 2 652 525.00 | | 2 652 525.00 | 2 652 525.00 |
BX Customers and related accounts | 58 713.00 | | 58 713.00 | 58 713.00 |
BZ Other receivables | 6 891 986.00 | | 6 891 986.00 | 6 891 986.00 |
CF Cash and cash equivalents | 45 211.00 | | 45 211.00 | 45 211.00 |
CJ TOTAL (II) | 6 995 910.00 | | 6 995 910.00 | 6 995 910.00 |
CO Grand total (0 to V) | 9 648 435.00 | | 9 648 435.00 | 9 648 435.00 |
CR Shares due in more than one year | 6 891 986.00 | | | 6 891 986.00 |
CU Other investments | 2 522 525.00 | | 2 522 525.00 | 2 522 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -300 622.00 | -208 675.00 | | -300 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -123 358.00 | -91 947.00 | | -123 358.00 |
DK Regulated provisions | 45 766.00 | 32 477.00 | | 45 766.00 |
DL TOTAL (I) | 621 786.00 | 731 855.00 | | 621 786.00 |
DU Loans and Debts from Credit Institutions (3) | 2 703 415.00 | 3 411 945.00 | | 2 703 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 295 033.00 | 3 500 320.00 | | 6 295 033.00 |
DX Trade payables and related accounts | 11 606.00 | 8 940.00 | | 11 606.00 |
DY Tax and social security liabilities | 16 595.00 | | | 16 595.00 |
EC TOTAL (IV) | 9 026 649.00 | 6 921 205.00 | | 9 026 649.00 |
EE Grand total (I to V) | 9 648 435.00 | 7 653 060.00 | | 9 648 435.00 |
EG Accrued income and payables due within one year | 781 616.00 | 728 028.00 | | 781 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 332.00 | | 88 332.00 | 88 332.00 |
FJ Net sales | 88 332.00 | | 88 332.00 | 88 332.00 |
FR Total operating income (I) | | | 88 332.00 | |
FW Other purchases and external expenses | | | 98 540.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 98 540.00 | |
GG - OPERATING RESULT (I - II) | | | -10 207.00 | |
GL Other interest and similar income | | | 93 846.00 | |
GP Total financial income (V) | | | 93 846.00 | |
GR Interest and similar expenses | | | 184 012.00 | |
GU Total financial expenses (VI) | | | 184 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 9 696.00 | 922.00 | | 9 696.00 |
HG Exceptional depreciation and provisions | 13 289.00 | 13 289.00 | | 13 289.00 |
HH Total exceptional expenses (VIII) | 22 985.00 | 14 211.00 | | 22 985.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 985.00 | -14 211.00 | | -22 985.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 178.00 | 171 708.00 | | 182 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 536.00 | 263 655.00 | | 305 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -123 358.00 | -91 947.00 | | -123 358.00 |
| |
| 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 | 2 652 525.00 | | | 2 652 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 652 525.00 | |
I4 DECREASES Grand Total | | | 2 652 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 652 525.00 | | | 2 652 525.00 |
| |
| 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 | 11 606.00 | 11 606.00 | | 11 606.00 |
UT Other financial assets | 130 000.00 | | | 130 000.00 |
UX Other trade receivables | 58 713.00 | | | 58 713.00 |
VC Group and associates | 6 891 986.00 | | | 6 891 986.00 |
VG Loans with a maturity of up to one year at origin | 10 558.00 | 10 558.00 | | 10 558.00 |
VH Loans with a maturity of more than one year at origin | 2 692 857.00 | 742 857.00 | 1 950 000.00 | 2 692 857.00 |
VI Group and Associates | 6 295 033.00 | | | 6 295 033.00 |
VK Loans repaid during the year | 705 714.00 | | | 705 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 080 699.00 | 58 713.00 | 7 021 986.00 | 7 080 699.00 |
VW VAT | 16 595.00 | 16 595.00 | | 16 595.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 026 649.00 | 781 616.00 | 1 950 000.00 | 9 026 649.00 |
