| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 16 849 747.00 | | 16 849 747.00 | 16 849 747.00 |
BX Customers and related accounts | -3.00 | | 2 938 534.00 | -3.00 |
BZ Other receivables | 879 864.00 | | 879 864.00 | 879 864.00 |
CD Marketable securities | 832 190.00 | | 832 190.00 | 832 190.00 |
CF Cash and cash equivalents | 229 899.00 | | 229 899.00 | 229 899.00 |
CJ TOTAL (II) | 1 941 953.00 | | 1 941 953.00 | 1 941 953.00 |
CO Grand total (0 to V) | 18 848 156.00 | | 18 848 156.00 | 18 848 156.00 |
CU Other investments | 16 849 747.00 | | 16 849 747.00 | 16 849 747.00 |
CW Deferred expenses or loan issuance costs | 56 455.00 | | 56 455.00 | 56 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 347 110.00 | | | 13 347 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -137 504.00 | | | -137 504.00 |
DL TOTAL (I) | 13 209 605.00 | | | 13 209 605.00 |
DR TOTAL (IV) | 1 696 341.00 | | | 1 696 341.00 |
DU Loans and Debts from Credit Institutions (3) | 5 315 916.00 | | | 5 315 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 428.00 | | | 181 428.00 |
DX Trade payables and related accounts | 53 605.00 | | | 53 605.00 |
DY Tax and social security liabilities | 87 601.00 | | | 87 601.00 |
EC TOTAL (IV) | 5 638 550.00 | | | 5 638 550.00 |
EE Grand total (I to V) | 18 848 156.00 | | | 18 848 156.00 |
EG Accrued income and payables due within one year | 1 398 550.00 | | | 1 398 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 31 473 885.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 65 375.00 | |
FR Total operating income (I) | | | 65 375.00 | |
FW Other purchases and external expenses | | | 225 443.00 | |
FX Taxes, duties, and similar payments | | | 54 085.00 | |
FZ Social Security Contributions | | | -15 572 835.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 919.00 | |
GE Other Expenses | | | -2 982.00 | |
GF Total Operating Expenses (II) | | | 288 448.00 | |
GG - OPERATING RESULT (I - II) | | | -223 073.00 | |
GL Other interest and similar income | | | 9 249.00 | |
GP Total financial income (V) | | | 9 249.00 | |
GR Interest and similar expenses | | | 34 167.00 | |
GU Total financial expenses (VI) | | | 34 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -247 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 58 112.00 | | | 58 112.00 |
HD Total exceptional income (VII) | 58 112.00 | | | 58 112.00 |
HE Exceptional expenses on management operations | 8 686.00 | 80.00 | | 8 686.00 |
HH Total exceptional expenses (VIII) | 8 686.00 | | | 8 686.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 49 426.00 | | | 49 426.00 |
HK Income tax | -61 061.00 | | | -61 061.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 736.00 | | | 132 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 240.00 | | | 270 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -137 504.00 | | | -137 504.00 |
R5 Net income of consolidated companies | 2 925 836.00 | | | 2 925 836.00 |
R6 Group Income (Consolidated Net Income) | 2 925 836.00 | | | 2 925 836.00 |
R8 Net income, group share (parent company share) | 2 925 836.00 | | | 2 925 836.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 16 849 748.00 | |
I4 DECREASES Grand Total | | | 16 849 748.00 | |
| |
| 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 | 53 605.00 | 53 605.00 | | 53 605.00 |
8K Other liabilities (including liabilities related to repo transactions) | 181 428.00 | 181 428.00 | | 181 428.00 |
VH Loans with a maturity of more than one year at origin | 5 315 916.00 | 1 075 916.00 | 4 240 000.00 | 5 315 916.00 |
VJ Loans taken out during the year | 5 300 000.00 | | | 5 300 000.00 |
VP Miscellaneous | 879 864.00 | | | 879 864.00 |
VQ Other Taxes, Duties, and Similar Debts | 87 601.00 | 87 601.00 | | 87 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 879 864.00 | 879 864.00 | | 879 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 638 551.00 | 1 398 551.00 | 4 240 000.00 | 5 638 551.00 |
