| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 574.00 | 2 574.00 | | 2 574.00 |
AN Land | 2 008.00 | | 2 008.00 | 2 008.00 |
AT Other tangible assets | 42 593.00 | 40 410.00 | 2 183.00 | 42 593.00 |
BB Receivables related to investments | 1 090 590.00 | | 1 090 590.00 | 1 090 590.00 |
BH Other financial assets | 7 329.00 | | 7 329.00 | 7 329.00 |
BJ TOTAL (I) | 3 138 594.00 | 525 873.00 | 2 612 721.00 | 3 138 594.00 |
BX Customers and related accounts | 111 468.00 | | 111 468.00 | 111 468.00 |
BZ Other receivables | 215 510.00 | 45 099.00 | 170 411.00 | 215 510.00 |
CD Marketable securities | 44 313.00 | | 44 313.00 | 44 313.00 |
CF Cash and cash equivalents | 475 798.00 | | 475 798.00 | 475 798.00 |
CH Prepaid expenses | 626.00 | | 626.00 | 626.00 |
CJ TOTAL (II) | 847 716.00 | 45 099.00 | 802 617.00 | 847 716.00 |
CO Grand total (0 to V) | 3 986 309.00 | 570 972.00 | 3 415 337.00 | 3 986 309.00 |
CU Other investments | 1 993 500.00 | 482 889.00 | 1 510 610.00 | 1 993 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 516 800.00 | 516 800.00 | | 516 800.00 |
DB Share, merger, contribution premiums, etc. | 2 181 432.00 | 2 181 432.00 | | 2 181 432.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 880 809.00 | 880 809.00 | | 880 809.00 |
DH Retained earnings | -1 579 815.00 | -818 729.00 | | -1 579 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 717.00 | -761 086.00 | | -40 717.00 |
DL TOTAL (I) | 1 998 508.00 | 2 039 226.00 | | 1 998 508.00 |
DU Loans and Debts from Credit Institutions (3) | | 283.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 321 677.00 | 1 348 432.00 | | 1 321 677.00 |
DX Trade payables and related accounts | 4 915.00 | 32 327.00 | | 4 915.00 |
DY Tax and social security liabilities | 83 915.00 | 88 420.00 | | 83 915.00 |
EA Other liabilities | 6 323.00 | | | 6 323.00 |
EC TOTAL (IV) | 1 416 829.00 | 1 469 462.00 | | 1 416 829.00 |
EE Grand total (I to V) | 3 415 337.00 | 3 508 688.00 | | 3 415 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 312 253.00 | | 312 253.00 | 312 253.00 |
FJ Net sales | 312 253.00 | | 312 253.00 | 312 253.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 312 256.00 | |
FW Other purchases and external expenses | | | 80 475.00 | |
FX Taxes, duties, and similar payments | | | 9 953.00 | |
FY Salaries and Wages | | | 171 228.00 | |
FZ Social Security Contributions | | | 66 958.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 843.00 | |
GE Other Expenses | | | 56.00 | |
GF Total Operating Expenses (II) | | | 329 512.00 | |
GG - OPERATING RESULT (I - II) | | | -17 256.00 | |
GH Attributed profit or transferred loss (III) | | | 21 844.00 | |
GI Supported loss or transferred profit (IV) | | | 4 630.00 | |
GL Other interest and similar income | | | 1 022.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 134.00 | |
GP Total financial income (V) | | | 3 156.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 000.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 88.00 | |
GU Total financial expenses (VI) | | | 1 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 759.00 | | | 12 759.00 |
HB Exceptional income from capital transactions | | 38 015.00 | | |
HD Total exceptional income (VII) | 12 759.00 | 38 015.00 | | 12 759.00 |
HE Exceptional expenses on management operations | 4 302.00 | 118.00 | | 4 302.00 |
HF Exceptional expenses on capital transactions | | 695 631.00 | | |
HH Total exceptional expenses (VIII) | 4 302.00 | 695 749.00 | | 4 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 457.00 | -657 734.00 | | 8 457.00 |
HK Income tax | 51 201.00 | | | 51 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 016.00 | 1 102 954.00 | | 350 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 390 733.00 | 1 864 040.00 | | 390 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 717.00 | -761 086.00 | | -40 717.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 45 732.00 | 1 000.00 | 1 634.00 | 45 732.00 |
7B Total provisions for depreciation | 45 732.00 | 1 000.00 | 1 634.00 | 45 732.00 |
7C Grand total | 45 732.00 | 1 000.00 | 1 634.00 | 45 732.00 |
| |
| 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 | 1 321 677.00 | 1 321 677.00 | | 1 321 677.00 |
8B Suppliers and Related Accounts | 4 915.00 | 4 915.00 | | 4 915.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 323.00 | 6 323.00 | | 6 323.00 |
VQ Other Taxes, Duties, and Similar Debts | 83 914.00 | 83 914.00 | | 83 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 425.00 | 327 605.00 | 1 097 919.00 | 1 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 416 829.00 | 1 416 829.00 | | 1 416 829.00 |
