| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 100.00 | | 1 100.00 | 1 100.00 |
BB Receivables related to investments | 8 346 757.00 | 2 189 105.00 | 6 157 652.00 | 8 346 757.00 |
BJ TOTAL (I) | 11 460 010.00 | 2 201 905.00 | 9 258 105.00 | 11 460 010.00 |
BZ Other receivables | 819 029.00 | | 819 029.00 | 819 029.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 38 018.00 | | 38 018.00 | 38 018.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 007 047.00 | | 1 007 047.00 | 1 007 047.00 |
CO Grand total (0 to V) | 12 467 058.00 | 2 201 905.00 | 10 265 153.00 | 12 467 058.00 |
CU Other investments | 3 112 153.00 | 12 800.00 | 3 099 353.00 | 3 112 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 205 900.00 | 1 205 900.00 | | 1 205 900.00 |
DD Legal reserve (1) | 124 410.00 | 124 410.00 | | 124 410.00 |
DG Other reserves | 8 982 284.00 | 7 626 082.00 | | 8 982 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 648 639.00 | 1 356 202.00 | | -1 648 639.00 |
DL TOTAL (I) | 8 663 955.00 | 10 312 594.00 | | 8 663 955.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 560 987.00 | 1 229 963.00 | | 1 560 987.00 |
DX Trade payables and related accounts | 3 916.00 | 3 360.00 | | 3 916.00 |
DY Tax and social security liabilities | 36 295.00 | | | 36 295.00 |
EC TOTAL (IV) | 1 601 198.00 | 1 233 323.00 | | 1 601 198.00 |
EE Grand total (I to V) | 10 265 153.00 | 11 545 918.00 | | 10 265 153.00 |
EG Accrued income and payables due within one year | 40 211.00 | 1 233 323.00 | | 40 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 740.00 | |
FX Taxes, duties, and similar payments | | | 12 585.00 | |
GF Total Operating Expenses (II) | | | 24 325.00 | |
GG - OPERATING RESULT (I - II) | | | -24 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 915.00 | |
GL Other interest and similar income | | | 276.00 | |
GP Total financial income (V) | | | 1 001 192.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 26 089.00 | |
GU Total financial expenses (VI) | | | 26 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 975 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 950 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 802 000.00 | | | 2 802 000.00 |
HH Total exceptional expenses (VIII) | 2 802 000.00 | | | 2 802 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 802 000.00 | | | -2 802 000.00 |
HK Income tax | -202 583.00 | -156 229.00 | | -202 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 001 192.00 | 1 498 075.00 | | 1 001 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 649 831.00 | 141 873.00 | | 2 649 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 648 639.00 | 1 356 202.00 | | -1 648 639.00 |
| |
| 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 | 12 832 999.00 | | 1 435 248.00 | 12 832 999.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 808 237.00 | 11 458 910.00 | |
I4 DECREASES Grand Total | | 2 808 237.00 | 11 460 010.00 | |
IO DECREASES Total including other intangible assets | | | 1 100.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 100.00 | | | 1 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 831 899.00 | | 1 435 248.00 | 12 831 899.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 21 891 050.00 | | | 21 891 050.00 |
7B Total provisions for depreciation | 2 201 905.00 | | | 2 201 905.00 |
7C Grand total | 2 201 905.00 | | | 2 201 905.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 916.00 | 3 916.00 | | 3 916.00 |
8E Income Taxes | 36 295.00 | 36 295.00 | | 36 295.00 |
UL Receivables related to investments | 8 346 757.00 | | | 8 346 757.00 |
VC Group and associates | 817 529.00 | | | 817 529.00 |
VI Group and Associates | 1 560 987.00 | | | 1 560 987.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 165 786.00 | 1 500.00 | 9 164 286.00 | 9 165 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 601 198.00 | 40 211.00 | | 1 601 198.00 |
